[VS] YoY TTM Result on 31-Oct-2019 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 5.24%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 4,240,395 3,983,193 3,195,696 3,937,329 4,079,661 3,686,479 2,243,179 11.19%
PBT 231,991 291,003 176,298 192,357 167,279 232,586 112,499 12.81%
Tax -60,554 -75,519 -56,142 -62,937 -37,592 -67,854 -36,701 8.69%
NP 171,437 215,484 120,156 129,420 129,687 164,732 75,798 14.56%
-
NP to SH 191,058 218,053 134,468 165,807 144,585 168,802 91,259 13.09%
-
Tax Rate 26.10% 25.95% 31.84% 32.72% 22.47% 29.17% 32.62% -
Total Cost 4,068,958 3,767,709 3,075,540 3,807,909 3,949,974 3,521,747 2,167,381 11.06%
-
Net Worth 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 913,854 16.64%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 80,322 90,981 52,149 79,806 53,107 63,493 41,960 11.42%
Div Payout % 42.04% 41.72% 38.78% 48.13% 36.73% 37.61% 45.98% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 913,854 16.64%
NOSH 3,847,622 3,827,158 1,890,857 1,854,251 1,715,948 1,310,284 1,171,608 21.90%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 4.04% 5.41% 3.76% 3.29% 3.18% 4.47% 3.38% -
ROE 8.30% 10.39% 7.48% 10.03% 10.03% 14.00% 9.99% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 110.51 104.43 170.58 214.39 237.75 281.35 191.46 -8.74%
EPS 4.98 5.72 7.18 9.03 8.43 12.88 7.79 -7.18%
DPS 2.10 2.39 2.80 4.35 3.09 4.85 3.60 -8.58%
NAPS 0.60 0.55 0.96 0.90 0.84 0.92 0.78 -4.27%
Adjusted Per Share Value based on latest NOSH - 1,854,251
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 108.32 101.75 81.63 100.58 104.22 94.17 57.30 11.19%
EPS 4.88 5.57 3.43 4.24 3.69 4.31 2.33 13.10%
DPS 2.05 2.32 1.33 2.04 1.36 1.62 1.07 11.43%
NAPS 0.5881 0.5359 0.4594 0.4222 0.3682 0.3079 0.2334 16.64%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.845 1.58 2.34 1.40 1.60 3.08 1.42 -
P/RPS 0.76 1.51 1.37 0.65 0.67 1.09 0.74 0.44%
P/EPS 16.97 27.64 32.60 15.51 18.99 23.91 18.23 -1.18%
EY 5.89 3.62 3.07 6.45 5.27 4.18 5.49 1.17%
DY 2.49 1.51 1.20 3.10 1.93 1.57 2.54 -0.33%
P/NAPS 1.41 2.87 2.44 1.56 1.90 3.35 1.82 -4.16%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 16/12/22 16/12/21 17/12/20 12/12/19 14/12/18 14/12/17 23/12/16 -
Price 0.935 1.30 2.63 1.32 1.17 3.10 1.38 -
P/RPS 0.85 1.24 1.54 0.62 0.49 1.10 0.72 2.80%
P/EPS 18.78 22.74 36.64 14.62 13.89 24.06 17.72 0.97%
EY 5.33 4.40 2.73 6.84 7.20 4.16 5.64 -0.93%
DY 2.25 1.83 1.06 3.29 2.65 1.56 2.61 -2.44%
P/NAPS 1.56 2.36 2.74 1.47 1.39 3.37 1.77 -2.08%

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