[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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	3,914,059	4,002,302	3,243,192	3,978,350	4,089,191	3,281,350	2,175,626	10.27%
YoY %	-2.20%	23.41%	-18.48%	-2.71%	24.62%	50.82%	-	-
Horiz. %	179.90%	183.96%	149.07%	182.86%	187.95%	150.82%	100.00%	-
PBT	201,414	329,130	151,557	174,006	176,367	223,673	141,866	6.01%
YoY %	-38.80%	117.17%	-12.90%	-1.34%	-21.15%	57.66%	-	-
Horiz. %	141.97%	232.00%	106.83%	122.66%	124.32%	157.66%	100.00%	-
Tax	-51,515	-87,526	-48,871	-62,384	-38,133	-65,856	-37,628	5.37%
YoY %	41.14%	-79.10%	21.66%	-63.60%	42.10%	-75.02%	-	-
Horiz. %	136.91%	232.61%	129.88%	165.79%	101.34%	175.02%	100.00%	-
NP	149,899	241,604	102,686	111,622	138,234	157,817	104,238	6.23%
YoY %	-37.96%	135.28%	-8.01%	-19.25%	-12.41%	51.40%	-	-
Horiz. %	143.80%	231.78%	98.51%	107.08%	132.61%	151.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,743	245,338	115,864	157,544	150,766	156,319	117,928	6.25%
YoY %	-30.81%	111.75%	-26.46%	4.50%	-3.55%	32.55%	-	-
Horiz. %	143.94%	208.04%	98.25%	133.59%	127.85%	132.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	26.59%	32.25%	35.85%	21.62%	29.44%	26.52%	-
YoY %	-3.80%	-17.55%	-10.04%	65.82%	-26.56%	11.01%	-	-
Horiz. %	96.46%	100.26%	121.61%	135.18%	81.52%	111.01%	100.00%	-
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%
YoY %	0.09%	19.75%	-18.78%	-2.13%	26.49%	50.79%	-	-
Horiz. %	181.72%	181.55%	151.61%	186.67%	190.74%	150.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,180,207	2,056,991	1,705,968	1,595,967	1,411,976	1,051,600	873,191	16.46%
YoY %	5.99%	20.58%	6.89%	13.03%	34.27%	20.43%	-	-
Horiz. %	249.68%	235.57%	195.37%	182.77%	161.70%	120.43%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	76,393	98,205	48,034	78,600	55,601	57,898	45,193	9.13%
YoY %	-22.21%	104.45%	-38.89%	41.36%	-3.97%	28.11%	-	-
Horiz. %	169.04%	217.30%	106.29%	173.92%	123.03%	128.11%	100.00%	-
Div Payout %	45.01%	40.03%	41.46%	49.89%	36.88%	37.04%	38.32%	-
YoY %	12.44%	-3.45%	-16.90%	35.28%	-0.43%	-3.34%	-	-
Horiz. %	117.46%	104.46%	108.19%	130.19%	96.24%	96.66%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	2,180,207	2,056,991	1,705,968	1,595,967	1,411,976	1,051,600	873,191	16.46%
YoY %	5.99%	20.58%	6.89%	13.03%	34.27%	20.43%	-	-
Horiz. %	249.68%	235.57%	195.37%	182.77%	161.70%	120.43%	100.00%	-
NOSH	3,839,521	3,819,674	1,864,743	1,830,482	1,697,150	1,195,000	1,164,255	21.99%
YoY %	0.52%	104.84%	1.87%	7.86%	42.02%	2.64%	-	-
Horiz. %	329.78%	328.08%	160.17%	157.22%	145.77%	102.64%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	3.83%	6.04%	3.17%	2.81%	3.38%	4.81%	4.79%	-
YoY %	-36.59%	90.54%	12.81%	-16.86%	-29.73%	0.42%	-	-
Horiz. %	79.96%	126.10%	66.18%	58.66%	70.56%	100.42%	100.00%	-
ROE	7.79%	11.93%	6.79%	9.87%	10.68%	14.86%	13.51%	-
YoY %	-34.70%	75.70%	-31.21%	-7.58%	-28.13%	9.99%	-	-
Horiz. %	57.66%	88.30%	50.26%	73.06%	79.05%	109.99%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	102.33	105.07	174.90	219.36	243.27	274.59	186.87	-9.54%
YoY %	-2.61%	-39.93%	-20.27%	-9.83%	-11.41%	46.94%	-	-
Horiz. %	54.76%	56.23%	93.59%	117.39%	130.18%	146.94%	100.00%	-
EPS	4.44	6.44	6.25	8.69	8.97	13.08	10.13	-12.83%
YoY %	-31.06%	3.04%	-28.08%	-3.12%	-31.42%	29.12%	-	-
Horiz. %	43.83%	63.57%	61.70%	85.78%	88.55%	129.12%	100.00%	-
DPS	2.00	2.58	2.60	4.33	3.31	4.90	3.90	-10.52%
YoY %	-22.48%	-0.77%	-39.95%	30.82%	-32.45%	25.64%	-	-
Horiz. %	51.28%	66.15%	66.67%	111.03%	84.87%	125.64%	100.00%	-
NAPS	0.57	0.54	0.92	0.88	0.84	0.88	0.75	-4.46%
YoY %	5.56%	-41.30%	4.55%	4.76%	-4.55%	17.33%	-	-
Horiz. %	76.00%	72.00%	122.67%	117.33%	112.00%	117.33%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,830,482
RPS	99.49	101.73	82.44	101.12	103.94	83.41	55.30	10.27%
YoY %	-2.20%	23.40%	-18.47%	-2.71%	24.61%	50.83%	-	-
Horiz. %	179.91%	183.96%	149.08%	182.86%	187.96%	150.83%	100.00%	-
EPS	4.31	6.24	2.95	4.00	3.83	3.97	3.00	6.22%
YoY %	-30.93%	111.53%	-26.25%	4.44%	-3.53%	32.33%	-	-
Horiz. %	143.67%	208.00%	98.33%	133.33%	127.67%	132.33%	100.00%	-
DPS	1.94	2.50	1.22	2.00	1.41	1.47	1.15	9.10%
YoY %	-22.40%	104.92%	-39.00%	41.84%	-4.08%	27.83%	-	-
Horiz. %	168.70%	217.39%	106.09%	173.91%	122.61%	127.83%	100.00%	-
NAPS	0.5542	0.5228	0.4336	0.4057	0.3589	0.2673	0.2219	16.47%
YoY %	6.01%	20.57%	6.88%	13.04%	34.27%	20.46%	-	-
Horiz. %	249.75%	235.60%	195.40%	182.83%	161.74%	120.46%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-24.43%	65.82%	43.64%	-20.29%	-13.75%	12.68%	-	-
Horiz. %	139.44%	184.51%	111.27%	77.46%	97.18%	112.68%	100.00%	-
P/EPS	22.76	21.43	22.25	13.81	18.73	16.82	13.03	9.73%
YoY %	6.21%	-3.69%	61.12%	-26.27%	11.36%	29.09%	-	-
Horiz. %	174.67%	164.47%	170.76%	105.99%	143.75%	129.09%	100.00%	-
EY	4.39	4.67	4.50	7.24	5.34	5.95	7.67	-8.87%
YoY %	-6.00%	3.78%	-37.85%	35.58%	-10.25%	-22.43%	-	-
Horiz. %	57.24%	60.89%	58.67%	94.39%	69.62%	77.57%	100.00%	-
DY	1.98	1.87	1.87	3.61	1.97	2.23	2.95	-6.42%
YoY %	5.88%	0.00%	-48.20%	83.25%	-11.66%	-24.41%	-	-
Horiz. %	67.12%	63.39%	63.39%	122.37%	66.78%	75.59%	100.00%	-
P/NAPS	1.77	2.56	1.51	1.36	2.00	2.50	1.76	0.09%
YoY %	-30.86%	69.54%	11.03%	-32.00%	-20.00%	42.05%	-	-
Horiz. %	100.57%	145.45%	85.80%	77.27%	113.64%	142.05%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-43.83%	31.71%	98.39%	-7.46%	-27.17%	27.78%	-	-
Horiz. %	126.39%	225.00%	170.83%	86.11%	93.06%	127.78%	100.00%	-
P/EPS	21.07	26.40	34.57	15.77	18.06	19.34	13.23	8.06%
YoY %	-20.19%	-23.63%	119.21%	-12.68%	-6.62%	46.18%	-	-
Horiz. %	159.26%	199.55%	261.30%	119.20%	136.51%	146.18%	100.00%	-
EY	4.75	3.79	2.89	6.34	5.54	5.17	7.56	-7.44%
YoY %	25.33%	31.14%	-54.42%	14.44%	7.16%	-31.61%	-	-
Horiz. %	62.83%	50.13%	38.23%	83.86%	73.28%	68.39%	100.00%	-
DY	2.14	1.52	1.20	3.16	2.04	1.94	2.91	-4.99%
YoY %	40.79%	26.67%	-62.03%	54.90%	5.15%	-33.33%	-	-
Horiz. %	73.54%	52.23%	41.24%	108.59%	70.10%	66.67%	100.00%	-
P/NAPS	1.64	3.15	2.35	1.56	1.93	2.88	1.79	-1.44%
YoY %	-47.94%	34.04%	50.64%	-19.17%	-32.99%	60.89%	-	-
Horiz. %	91.62%	175.98%	131.28%	87.15%	107.82%	160.89%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos