Highlights

[VS] YoY Quarter Result on 2020-01-31 [#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 -     -30.94%    YoY -     -12.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 820,328 982,647 1,113,297 763,838 501,113 465,384 367,370 14.32%
  YoY % -16.52% -11.74% 45.75% 52.43% 7.68% 26.68% -
  Horiz. % 223.30% 267.48% 303.05% 207.92% 136.41% 126.68% 100.00%
PBT 43,510 49,409 68,515 60,557 35,811 25,456 6,424 37.53%
  YoY % -11.94% -27.89% 13.14% 69.10% 40.68% 296.26% -
  Horiz. % 677.30% 769.13% 1,066.55% 942.67% 557.46% 396.26% 100.00%
Tax -12,242 -13,835 -12,851 -18,581 -7,687 -8,282 -2,771 28.08%
  YoY % 11.51% -7.66% 30.84% -141.72% 7.18% -198.88% -
  Horiz. % 441.79% 499.28% 463.77% 670.55% 277.41% 298.88% 100.00%
NP 31,268 35,574 55,664 41,976 28,124 17,174 3,653 43.00%
  YoY % -12.10% -36.09% 32.61% 49.25% 63.76% 370.13% -
  Horiz. % 855.95% 973.83% 1,523.79% 1,149.08% 769.89% 470.13% 100.00%
NP to SH 33,197 37,943 45,279 35,506 27,500 18,296 3,758 43.75%
  YoY % -12.51% -16.20% 27.52% 29.11% 50.31% 386.85% -
  Horiz. % 883.37% 1,009.66% 1,204.87% 944.81% 731.77% 486.85% 100.00%
Tax Rate 28.14 % 28.00 % 18.76 % 30.68 % 21.47 % 32.53 % 43.14 % -6.87%
  YoY % 0.50% 49.25% -38.85% 42.90% -34.00% -24.59% -
  Horiz. % 65.23% 64.90% 43.49% 71.12% 49.77% 75.41% 100.00%
Total Cost 789,060 947,073 1,057,633 721,862 472,989 448,210 363,717 13.77%
  YoY % -16.68% -10.45% 46.51% 52.62% 5.53% 23.23% -
  Horiz. % 216.94% 260.39% 290.78% 198.47% 130.04% 123.23% 100.00%
Net Worth 1,684,151 1,564,100 1,205,245 987,584 858,649 609,194 491,989 22.75%
  YoY % 7.68% 29.77% 22.04% 15.02% 40.95% 23.82% -
  Horiz. % 342.31% 317.91% 244.97% 200.73% 174.53% 123.82% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - 17,978 19,232 14,108 9,282 6,051 - -
  YoY % 0.00% -6.52% 36.32% 51.99% 53.39% 0.00% -
  Horiz. % 0.00% 297.08% 317.81% 233.13% 153.39% 100.00% -
Div Payout % - % 47.38 % 42.48 % 39.74 % 33.76 % 33.08 % - % -
  YoY % 0.00% 11.53% 6.89% 17.71% 2.06% 0.00% -
  Horiz. % 0.00% 143.23% 128.42% 120.13% 102.06% 100.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,684,151 1,564,100 1,205,245 987,584 858,649 609,194 491,989 22.75%
  YoY % 7.68% 29.77% 22.04% 15.02% 40.95% 23.82% -
  Horiz. % 342.31% 317.91% 244.97% 200.73% 174.53% 123.82% 100.00%
NOSH 1,850,716 1,797,817 1,282,176 1,175,695 1,160,337 201,719 181,545 47.23%
  YoY % 2.94% 40.22% 9.06% 1.32% 475.22% 11.11% -
  Horiz. % 1,019.42% 990.28% 706.25% 647.60% 639.14% 111.11% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 3.81 % 3.62 % 5.00 % 5.50 % 5.61 % 3.69 % 0.99 % 25.17%
  YoY % 5.25% -27.60% -9.09% -1.96% 52.03% 272.73% -
  Horiz. % 384.85% 365.66% 505.05% 555.56% 566.67% 372.73% 100.00%
ROE 1.97 % 2.43 % 3.76 % 3.60 % 3.20 % 3.00 % 0.76 % 17.20%
  YoY % -18.93% -35.37% 4.44% 12.50% 6.67% 294.74% -
  Horiz. % 259.21% 319.74% 494.74% 473.68% 421.05% 394.74% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 44.32 54.66 86.83 64.97 43.19 230.71 202.36 -22.35%
  YoY % -18.92% -37.05% 33.65% 50.43% -81.28% 14.01% -
  Horiz. % 21.90% 27.01% 42.91% 32.11% 21.34% 114.01% 100.00%
EPS 1.79 2.11 3.53 3.02 2.37 9.07 2.07 -2.39%
  YoY % -15.17% -40.23% 16.89% 27.43% -73.87% 338.16% -
  Horiz. % 86.47% 101.93% 170.53% 145.89% 114.49% 438.16% 100.00%
DPS 0.00 1.00 1.50 1.20 0.80 3.00 0.00 -
  YoY % 0.00% -33.33% 25.00% 50.00% -73.33% 0.00% -
  Horiz. % 0.00% 33.33% 50.00% 40.00% 26.67% 100.00% -
NAPS 0.9100 0.8700 0.9400 0.8400 0.7400 3.0200 2.7100 -16.62%
  YoY % 4.60% -7.45% 11.90% 13.51% -75.50% 11.44% -
  Horiz. % 33.58% 32.10% 34.69% 31.00% 27.31% 111.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,863,958
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 44.01 52.72 59.73 40.98 26.88 24.97 19.71 14.32%
  YoY % -16.52% -11.74% 45.75% 52.46% 7.65% 26.69% -
  Horiz. % 223.29% 267.48% 303.04% 207.91% 136.38% 126.69% 100.00%
EPS 1.78 2.04 2.43 1.90 1.48 0.98 0.20 43.93%
  YoY % -12.75% -16.05% 27.89% 28.38% 51.02% 390.00% -
  Horiz. % 890.00% 1,020.00% 1,215.00% 950.00% 740.00% 490.00% 100.00%
DPS 0.00 0.96 1.03 0.76 0.50 0.32 0.00 -
  YoY % 0.00% -6.80% 35.53% 52.00% 56.25% 0.00% -
  Horiz. % 0.00% 300.00% 321.88% 237.50% 156.25% 100.00% -
NAPS 0.9035 0.8391 0.6466 0.5298 0.4607 0.3268 0.2639 22.76%
  YoY % 7.67% 29.77% 22.05% 15.00% 40.97% 23.83% -
  Horiz. % 342.36% 317.96% 245.02% 200.76% 174.57% 123.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.3500 0.8100 3.0500 1.5000 1.3400 3.6000 1.4400 -
P/RPS 3.05 1.48 3.51 2.31 3.10 1.56 0.71 27.48%
  YoY % 106.08% -57.83% 51.95% -25.48% 98.72% 119.72% -
  Horiz. % 429.58% 208.45% 494.37% 325.35% 436.62% 219.72% 100.00%
P/EPS 75.26 38.38 86.37 49.67 56.54 39.69 69.57 1.32%
  YoY % 96.09% -55.56% 73.89% -12.15% 42.45% -42.95% -
  Horiz. % 108.18% 55.17% 124.15% 71.40% 81.27% 57.05% 100.00%
EY 1.33 2.61 1.16 2.01 1.77 2.52 1.44 -1.32%
  YoY % -49.04% 125.00% -42.29% 13.56% -29.76% 75.00% -
  Horiz. % 92.36% 181.25% 80.56% 139.58% 122.92% 175.00% 100.00%
DY 0.00 1.23 0.49 0.80 0.60 0.83 0.00 -
  YoY % 0.00% 151.02% -38.75% 33.33% -27.71% 0.00% -
  Horiz. % 0.00% 148.19% 59.04% 96.39% 72.29% 100.00% -
P/NAPS 1.48 0.93 3.24 1.79 1.81 1.19 0.53 18.66%
  YoY % 59.14% -71.30% 81.01% -1.10% 52.10% 124.53% -
  Horiz. % 279.25% 175.47% 611.32% 337.74% 341.51% 224.53% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 26/03/19 28/03/18 28/03/17 28/03/16 26/03/15 26/03/14 -
Price 0.7250 1.0400 2.5200 1.7400 1.2600 4.4100 1.4900 -
P/RPS 1.64 1.90 2.90 2.68 2.92 1.91 0.74 14.18%
  YoY % -13.68% -34.48% 8.21% -8.22% 52.88% 158.11% -
  Horiz. % 221.62% 256.76% 391.89% 362.16% 394.59% 258.11% 100.00%
P/EPS 40.42 49.28 71.36 57.62 53.16 48.62 71.98 -9.17%
  YoY % -17.98% -30.94% 23.85% 8.39% 9.34% -32.45% -
  Horiz. % 56.15% 68.46% 99.14% 80.05% 73.85% 67.55% 100.00%
EY 2.47 2.03 1.40 1.74 1.88 2.06 1.39 10.05%
  YoY % 21.67% 45.00% -19.54% -7.45% -8.74% 48.20% -
  Horiz. % 177.70% 146.04% 100.72% 125.18% 135.25% 148.20% 100.00%
DY 0.00 0.96 0.60 0.69 0.63 0.68 0.00 -
  YoY % 0.00% 60.00% -13.04% 9.52% -7.35% 0.00% -
  Horiz. % 0.00% 141.18% 88.24% 101.47% 92.65% 100.00% -
P/NAPS 0.80 1.20 2.68 2.07 1.70 1.46 0.55 6.44%
  YoY % -33.33% -55.22% 29.47% 21.76% 16.44% 165.45% -
  Horiz. % 145.45% 218.18% 487.27% 376.36% 309.09% 265.45% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers