[VS] YoY TTM Result on 31-Jul-2019 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jul-2019 [#4]
Profit Trend
QoQ- 6.76%
YoY- 4.5%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 3,914,059 4,002,302 3,243,192 3,978,350 4,089,191 3,281,350 2,175,626 10.27%
PBT 201,414 329,130 151,557 174,006 176,367 223,673 141,866 6.01%
Tax -51,515 -87,526 -48,871 -62,384 -38,133 -65,856 -37,628 5.37%
NP 149,899 241,604 102,686 111,622 138,234 157,817 104,238 6.23%
-
NP to SH 169,743 245,338 115,864 157,544 150,766 156,319 117,928 6.25%
-
Tax Rate 25.58% 26.59% 32.25% 35.85% 21.62% 29.44% 26.52% -
Total Cost 3,764,160 3,760,698 3,140,506 3,866,728 3,950,957 3,123,533 2,071,388 10.46%
-
Net Worth 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 1,051,600 873,191 16.46%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 76,393 98,205 48,034 78,600 55,601 57,898 45,193 9.13%
Div Payout % 45.01% 40.03% 41.46% 49.89% 36.88% 37.04% 38.32% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 1,051,600 873,191 16.46%
NOSH 3,839,521 3,819,674 1,864,743 1,830,482 1,697,150 1,195,000 1,164,255 21.99%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 3.83% 6.04% 3.17% 2.81% 3.38% 4.81% 4.79% -
ROE 7.79% 11.93% 6.79% 9.87% 10.68% 14.86% 13.51% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 102.33 105.07 174.90 219.36 243.27 274.59 186.87 -9.54%
EPS 4.44 6.44 6.25 8.69 8.97 13.08 10.13 -12.83%
DPS 2.00 2.58 2.60 4.33 3.31 4.90 3.90 -10.52%
NAPS 0.57 0.54 0.92 0.88 0.84 0.88 0.75 -4.46%
Adjusted Per Share Value based on latest NOSH - 1,830,482
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 99.47 101.72 82.42 101.11 103.92 83.39 55.29 10.27%
EPS 4.31 6.24 2.94 4.00 3.83 3.97 3.00 6.22%
DPS 1.94 2.50 1.22 2.00 1.41 1.47 1.15 9.10%
NAPS 0.5541 0.5228 0.4336 0.4056 0.3588 0.2673 0.2219 16.46%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.01 1.38 1.39 1.20 1.68 2.20 1.32 -
P/RPS 0.99 1.31 0.79 0.55 0.69 0.80 0.71 5.69%
P/EPS 22.76 21.43 22.25 13.81 18.73 16.82 13.03 9.73%
EY 4.39 4.67 4.50 7.24 5.34 5.95 7.67 -8.87%
DY 1.98 1.87 1.87 3.61 1.97 2.23 2.95 -6.42%
P/NAPS 1.77 2.56 1.51 1.36 2.00 2.50 1.76 0.09%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 27/09/22 24/09/21 28/09/20 26/09/19 25/09/18 27/09/17 28/09/16 -
Price 0.935 1.70 2.16 1.37 1.62 2.53 1.34 -
P/RPS 0.91 1.62 1.23 0.62 0.67 0.92 0.72 3.97%
P/EPS 21.07 26.40 34.57 15.77 18.06 19.34 13.23 8.06%
EY 4.75 3.79 2.89 6.34 5.54 5.17 7.56 -7.44%
DY 2.14 1.52 1.20 3.16 2.04 1.94 2.91 -4.99%
P/NAPS 1.64 3.15 2.35 1.56 1.93 2.88 1.79 -1.44%

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