[VS] YoY TTM Result on 30-Apr-2021 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 56.29%
YoY- 134.19%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 4,442,483 3,850,807 3,943,798 3,390,955 3,958,910 4,061,641 2,852,168 7.66%
PBT 185,372 223,103 344,520 121,346 158,012 199,141 184,708 0.05%
Tax -53,817 -53,217 -98,436 -43,461 -44,023 -49,089 -62,811 -2.54%
NP 131,555 169,886 246,084 77,885 113,989 150,052 121,897 1.27%
-
NP to SH 152,406 176,657 257,974 110,157 147,572 149,131 130,457 2.62%
-
Tax Rate 29.03% 23.85% 28.57% 35.82% 27.86% 24.65% 34.01% -
Total Cost 4,310,928 3,680,921 3,697,714 3,313,070 3,844,921 3,911,589 2,730,271 7.90%
-
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 14.26%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 76,696 83,886 89,782 47,382 59,668 57,466 55,263 5.61%
Div Payout % 50.32% 47.49% 34.80% 43.01% 40.43% 38.53% 42.36% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 14.26%
NOSH 3,858,163 3,828,001 1,893,153 1,864,412 1,816,352 1,333,533 1,185,422 21.72%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 2.96% 4.41% 6.24% 2.30% 2.88% 3.69% 4.27% -
ROE 6.71% 8.41% 12.69% 6.75% 9.61% 11.97% 12.80% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 115.46 100.87 209.51 182.93 219.25 306.33 240.60 -11.51%
EPS 3.96 4.63 13.70 5.94 8.17 11.25 11.01 -15.66%
DPS 2.00 2.20 4.80 2.56 3.30 4.33 4.70 -13.26%
NAPS 0.59 0.55 1.08 0.88 0.85 0.94 0.86 -6.08%
Adjusted Per Share Value based on latest NOSH - 1,893,153
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 114.46 99.21 101.61 87.37 102.00 104.65 73.48 7.66%
EPS 3.93 4.55 6.65 2.84 3.80 3.84 3.36 2.64%
DPS 1.98 2.16 2.31 1.22 1.54 1.48 1.42 5.69%
NAPS 0.5849 0.541 0.5238 0.4203 0.3954 0.3211 0.2627 14.26%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.815 1.00 2.78 0.925 1.14 2.25 2.00 -
P/RPS 0.71 0.99 1.33 0.51 0.52 0.73 0.83 -2.56%
P/EPS 20.58 21.61 20.29 15.57 13.95 20.00 18.17 2.09%
EY 4.86 4.63 4.93 6.42 7.17 5.00 5.50 -2.03%
DY 2.45 2.20 1.73 2.76 2.90 1.93 2.35 0.69%
P/NAPS 1.38 1.82 2.57 1.05 1.34 2.39 2.33 -8.35%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 15/06/23 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 -
Price 0.845 1.02 1.40 1.00 1.12 1.42 2.03 -
P/RPS 0.73 1.01 0.67 0.55 0.51 0.46 0.84 -2.31%
P/EPS 21.33 22.04 10.22 16.83 13.70 12.62 18.45 2.44%
EY 4.69 4.54 9.79 5.94 7.30 7.92 5.42 -2.38%
DY 2.37 2.16 3.43 2.56 2.95 3.05 2.32 0.35%
P/NAPS 1.43 1.85 1.30 1.14 1.32 1.51 2.36 -8.00%

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