[VS] YoY TTM Result on 30-Apr-2019 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- 7.52%
YoY- -1.05%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 3,850,807 3,943,798 3,390,955 3,958,910 4,061,641 2,852,168 2,128,265 10.38%
PBT 223,103 344,520 121,346 158,012 199,141 184,708 190,082 2.70%
Tax -53,217 -98,436 -43,461 -44,023 -49,089 -62,811 -35,334 7.06%
NP 169,886 246,084 77,885 113,989 150,052 121,897 154,748 1.56%
-
NP to SH 176,657 257,974 110,157 147,572 149,131 130,457 159,687 1.69%
-
Tax Rate 23.85% 28.57% 35.82% 27.86% 24.65% 34.01% 18.59% -
Total Cost 3,680,921 3,697,714 3,313,070 3,844,921 3,911,589 2,730,271 1,973,517 10.94%
-
Net Worth 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 16.01%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 83,886 89,782 47,382 59,668 57,466 55,263 62,285 5.08%
Div Payout % 47.49% 34.80% 43.01% 40.43% 38.53% 42.36% 39.00% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 16.01%
NOSH 3,828,001 1,893,153 1,864,412 1,816,352 1,333,533 1,185,422 1,163,072 21.95%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 4.41% 6.24% 2.30% 2.88% 3.69% 4.27% 7.27% -
ROE 8.41% 12.69% 6.75% 9.61% 11.97% 12.80% 18.55% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 100.87 209.51 182.93 219.25 306.33 240.60 182.99 -9.44%
EPS 4.63 13.70 5.94 8.17 11.25 11.01 13.73 -16.56%
DPS 2.20 4.80 2.56 3.30 4.33 4.70 5.36 -13.78%
NAPS 0.55 1.08 0.88 0.85 0.94 0.86 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 1,816,352
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 97.88 100.24 86.19 100.63 103.24 72.50 54.10 10.38%
EPS 4.49 6.56 2.80 3.75 3.79 3.32 4.06 1.69%
DPS 2.13 2.28 1.20 1.52 1.46 1.40 1.58 5.10%
NAPS 0.5337 0.5167 0.4146 0.3901 0.3168 0.2591 0.2188 16.01%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.00 2.78 0.925 1.14 2.25 2.00 1.21 -
P/RPS 0.99 1.33 0.51 0.52 0.73 0.83 0.66 6.98%
P/EPS 21.61 20.29 15.57 13.95 20.00 18.17 8.81 16.12%
EY 4.63 4.93 6.42 7.17 5.00 5.50 11.35 -13.87%
DY 2.20 1.73 2.76 2.90 1.93 2.35 4.43 -11.00%
P/NAPS 1.82 2.57 1.05 1.34 2.39 2.33 1.64 1.75%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 -
Price 1.02 1.40 1.00 1.12 1.42 2.03 1.19 -
P/RPS 1.01 0.67 0.55 0.51 0.46 0.84 0.65 7.61%
P/EPS 22.04 10.22 16.83 13.70 12.62 18.45 8.67 16.81%
EY 4.54 9.79 5.94 7.30 7.92 5.42 11.54 -14.39%
DY 2.16 3.43 2.56 2.95 3.05 2.32 4.50 -11.50%
P/NAPS 1.85 1.30 1.14 1.32 1.51 2.36 1.61 2.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment