[VS] YoY TTM Result on 31-Jan-2020 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Mar-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

31-Jan-2020 [#2]

Profit Trend

QoQ- -2.86%

YoY- 17.35%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
TTM Result
Revenue	4,373,291	3,997,997	3,374,675	3,775,010	3,949,011	4,035,938	2,505,904	9.72%
YoY %	9.39%	18.47%	-10.60%	-4.41%	-2.15%	61.06%	-	-
Horiz. %	174.52%	159.54%	134.67%	150.64%	157.59%	161.06%	100.00%	-
PBT	216,759	259,837	218,029	186,458	148,173	240,544	137,245	7.91%
YoY %	-16.58%	19.18%	16.93%	25.84%	-38.40%	75.27%	-	-
Horiz. %	157.94%	189.32%	158.86%	135.86%	107.96%	175.27%	100.00%	-
Tax	-59,922	-65,620	-65,563	-61,344	-38,576	-62,124	-47,595	3.91%
YoY %	8.68%	-0.09%	-6.88%	-59.02%	37.90%	-30.53%	-	-
Horiz. %	125.90%	137.87%	137.75%	128.89%	81.05%	130.53%	100.00%	-
NP	156,837	194,217	152,466	125,114	109,597	178,420	89,650	9.76%
YoY %	-19.25%	27.38%	21.86%	14.16%	-38.57%	99.02%	-	-
Horiz. %	174.94%	216.64%	170.07%	139.56%	122.25%	199.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,931	198,746	165,065	161,061	137,249	178,575	99,265	10.10%
YoY %	-10.98%	20.40%	2.49%	17.35%	-23.14%	79.90%	-	-
Horiz. %	178.24%	200.22%	166.29%	162.25%	138.27%	179.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	25.25%	30.07%	32.90%	26.03%	25.83%	34.68%	-
YoY %	9.47%	-16.03%	-8.60%	26.39%	0.77%	-25.52%	-	-
Horiz. %	79.70%	72.81%	86.71%	94.87%	75.06%	74.48%	100.00%	-
Total Cost	4,216,454	3,803,780	3,222,209	3,649,896	3,839,414	3,857,518	2,416,254	9.71%
YoY %	10.85%	18.05%	-11.72%	-4.94%	-0.47%	59.65%	-	-
Horiz. %	174.50%	157.42%	133.36%	151.06%	158.90%	159.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,265,897	2,099,320	2,012,792	1,684,151	1,564,100	1,205,245	987,584	14.83%
YoY %	7.93%	4.30%	19.51%	7.68%	29.77%	22.04%	-	-
Horiz. %	229.44%	212.57%	203.81%	170.53%	158.38%	122.04%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	76,576	83,675	74,723	61,828	51,852	68,618	46,786	8.55%
YoY %	-8.48%	11.98%	20.86%	19.24%	-24.43%	46.66%	-	-
Horiz. %	163.67%	178.85%	159.71%	132.15%	110.83%	146.66%	100.00%	-
Div Payout %	43.28%	42.10%	45.27%	38.39%	37.78%	38.43%	47.13%	-
YoY %	2.80%	-7.00%	17.92%	1.61%	-1.69%	-18.46%	-	-
Horiz. %	91.83%	89.33%	96.05%	81.46%	80.16%	81.54%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	2,265,897	2,099,320	2,012,792	1,684,151	1,564,100	1,205,245	987,584	14.83%
YoY %	7.93%	4.30%	19.51%	7.68%	29.77%	22.04%	-	-
Horiz. %	229.44%	212.57%	203.81%	170.53%	158.38%	122.04%	100.00%	-
NOSH	3,856,589	3,827,808	1,891,781	1,862,756	1,815,031	1,311,365	1,175,695	21.88%
YoY %	0.75%	102.34%	1.56%	2.63%	38.41%	11.54%	-	-
Horiz. %	328.03%	325.58%	160.91%	158.44%	154.38%	111.54%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	3.59%	4.86%	4.52%	3.31%	2.78%	4.42%	3.58%	-
YoY %	-26.13%	7.52%	36.56%	19.06%	-37.10%	23.46%	-	-
Horiz. %	100.28%	135.75%	126.26%	92.46%	77.65%	123.46%	100.00%	-
ROE	7.81%	9.47%	8.20%	9.56%	8.77%	14.82%	10.05%	-
YoY %	-17.53%	15.49%	-14.23%	9.01%	-40.82%	47.46%	-	-
Horiz. %	77.71%	94.23%	81.59%	95.12%	87.26%	147.46%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	113.87	104.74	179.40	203.98	219.66	314.77	213.14	-9.91%
YoY %	8.72%	-41.62%	-12.05%	-7.14%	-30.22%	47.68%	-	-
Horiz. %	53.42%	49.14%	84.17%	95.70%	103.06%	147.68%	100.00%	-
EPS	4.61	5.21	8.77	8.70	7.63	13.93	8.44	-9.58%
YoY %	-11.52%	-40.59%	0.80%	14.02%	-45.23%	65.05%	-	-
Horiz. %	54.62%	61.73%	103.91%	103.08%	90.40%	165.05%	100.00%	-
DPS	2.00	2.19	4.00	3.34	2.88	5.35	4.00	-10.90%
YoY %	-8.68%	-45.25%	19.76%	15.97%	-46.17%	33.75%	-	-
Horiz. %	50.00%	54.75%	100.00%	83.50%	72.00%	133.75%	100.00%	-
NAPS	0.59	0.55	1.07	0.91	0.87	0.94	0.84	-5.71%
YoY %	7.27%	-48.60%	17.58%	4.60%	-7.45%	11.90%	-	-
Horiz. %	70.24%	65.48%	127.38%	108.33%	103.57%	111.90%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,862,756
RPS	112.67	103.00	86.95	97.26	101.74	103.98	64.56	9.72%
YoY %	9.39%	18.46%	-10.60%	-4.40%	-2.15%	61.06%	-	-
Horiz. %	174.52%	159.54%	134.68%	150.65%	157.59%	161.06%	100.00%	-
EPS	4.56	5.12	4.25	4.15	3.54	4.60	2.56	10.09%
YoY %	-10.94%	20.47%	2.41%	17.23%	-23.04%	79.69%	-	-
Horiz. %	178.12%	200.00%	166.02%	162.11%	138.28%	179.69%	100.00%	-
DPS	1.97	2.16	1.93	1.59	1.34	1.77	1.21	8.45%
YoY %	-8.80%	11.92%	21.38%	18.66%	-24.29%	46.28%	-	-
Horiz. %	162.81%	178.51%	159.50%	131.40%	110.74%	146.28%	100.00%	-
NAPS	0.5838	0.5409	0.5186	0.4339	0.403	0.3105	0.2544	14.84%
YoY %	7.93%	4.30%	19.52%	7.67%	29.79%	22.05%	-	-
Horiz. %	229.48%	212.62%	203.85%	170.56%	158.41%	122.05%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	0.97	1.20	2.74	1.35	0.81	3.05	1.50	-
P/RPS	0.85	1.15	1.53	0.66	0.37	0.97	0.70	3.28%
YoY %	-26.09%	-24.84%	131.82%	78.38%	-61.86%	38.57%	-	-
Horiz. %	121.43%	164.29%	218.57%	94.29%	52.86%	138.57%	100.00%	-
P/EPS	21.06	23.05	31.23	15.51	10.61	21.90	17.77	2.87%
YoY %	-8.63%	-26.19%	101.35%	46.18%	-51.55%	23.24%	-	-
Horiz. %	118.51%	129.71%	175.75%	87.28%	59.71%	123.24%	100.00%	-
EY	4.75	4.34	3.20	6.45	9.42	4.57	5.63	-2.79%
YoY %	9.45%	35.62%	-50.39%	-31.53%	106.13%	-18.83%	-	-
Horiz. %	84.37%	77.09%	56.84%	114.56%	167.32%	81.17%	100.00%	-
DY	2.06	1.83	1.46	2.47	3.56	1.75	2.67	-4.22%
YoY %	12.57%	25.34%	-40.89%	-30.62%	103.43%	-34.46%	-	-
Horiz. %	77.15%	68.54%	54.68%	92.51%	133.33%	65.54%	100.00%	-
P/NAPS	1.64	2.18	2.56	1.48	0.93	3.24	1.79	-1.44%
YoY %	-24.77%	-14.84%	72.97%	59.14%	-71.30%	81.01%	-	-
Horiz. %	91.62%	121.79%	143.02%	82.68%	51.96%	181.01%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	22/03/23	25/03/22	30/03/21	26/03/20	26/03/19	28/03/18	28/03/17	-
Price	0.82	1.00	2.83	0.725	1.04	2.52	1.74	-
P/RPS	0.72	0.95	1.58	0.36	0.47	0.80	0.82	-2.14%
YoY %	-24.21%	-39.87%	338.89%	-23.40%	-41.25%	-2.44%	-	-
Horiz. %	87.80%	115.85%	192.68%	43.90%	57.32%	97.56%	100.00%	-
P/EPS	17.80	19.21	32.25	8.33	13.62	18.09	20.61	-2.41%
YoY %	-7.34%	-40.43%	287.15%	-38.84%	-24.71%	-12.23%	-	-
Horiz. %	86.37%	93.21%	156.48%	40.42%	66.08%	87.77%	100.00%	-
EY	5.62	5.21	3.10	12.00	7.34	5.53	4.85	2.48%
YoY %	7.87%	68.06%	-74.17%	63.49%	32.73%	14.02%	-	-
Horiz. %	115.88%	107.42%	63.92%	247.42%	151.34%	114.02%	100.00%	-
DY	2.44	2.19	1.41	4.61	2.77	2.12	2.30	0.98%
YoY %	11.42%	55.32%	-69.41%	66.43%	30.66%	-7.83%	-	-
Horiz. %	106.09%	95.22%	61.30%	200.43%	120.43%	92.17%	100.00%	-
P/NAPS	1.39	1.82	2.64	0.80	1.20	2.68	2.07	-6.41%
YoY %	-23.63%	-31.06%	230.00%	-33.33%	-55.22%	29.47%	-	-
Horiz. %	67.15%	87.92%	127.54%	38.65%	57.97%	129.47%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-03 15:30:00

EMA 5

30 Mins

SELL

2024-05-03 10:50:00

EMA 5

10 Mins

SELL

2024-05-03 10:25:00

EMA 5

5 Mins

SELL

2024-05-03 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

334

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

MYEG

MY E.G. SERVICES BHD

230

YTL

YTL CORPORATION BHD

185

PBBANK

PUBLIC BANK BHD

172

DNEX

DAGANG NEXCHANGE BERHAD

164

TENAGA

TENAGA NASIONAL BHD

163

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More