[VS] YoY Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 996,780 927,588 1,074,778 505,655 889,710 879,811 854,108 2.61% YoY % 7.46% -13.69% 112.55% -43.17% 1.13% 3.01% - Horiz. % 116.70% 108.60% 125.84% 59.20% 104.17% 103.01% 100.00%
PBT 31,495 62,882 99,616 -26,875 38,237 28,398 69,801 -12.42% YoY % -49.91% -36.88% 470.66% -170.29% 34.65% -59.32% - Horiz. % 45.12% 90.09% 142.71% -38.50% 54.78% 40.68% 100.00%
Tax -8,687 -14,792 -27,195 5,678 -12,205 -6,758 -19,793 -12.82% YoY % 41.27% 45.61% -578.95% 146.52% -80.60% 65.86% - Horiz. % 43.89% 74.73% 137.40% -28.69% 61.66% 34.14% 100.00%
NP 22,808 48,090 72,421 -21,197 26,032 21,640 50,008 -12.26% YoY % -52.57% -33.60% 441.66% -181.43% 20.30% -56.73% - Horiz. % 45.61% 96.16% 144.82% -42.39% 52.06% 43.27% 100.00%
NP to SH 26,769 51,294 73,383 -19,526 31,378 21,055 50,499 -10.03% YoY % -47.81% -30.10% 475.82% -162.23% 49.03% -58.31% - Horiz. % 53.01% 101.57% 145.32% -38.67% 62.14% 41.69% 100.00%
Tax Rate 27.58 % 23.52 % 27.30 % - % 31.92 % 23.80 % 28.36 % -0.46% YoY % 17.26% -13.85% 0.00% 0.00% 34.12% -16.08% - Horiz. % 97.25% 82.93% 96.26% 0.00% 112.55% 83.92% 100.00%
Total Cost 973,972 879,498 1,002,357 526,852 863,678 858,171 804,100 3.24% YoY % 10.74% -12.26% 90.25% -39.00% 0.64% 6.72% - Horiz. % 121.13% 109.38% 124.66% 65.52% 107.41% 106.72% 100.00%
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 14.27% YoY % 8.12% 3.28% 24.63% 6.28% 23.15% 22.26% - Horiz. % 222.68% 205.95% 199.42% 160.01% 150.55% 122.26% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 15,390 15,270 15,059 - 14,445 6,629 17,781 -2.38% YoY % 0.79% 1.40% 0.00% 0.00% 117.90% -62.72% - Horiz. % 86.55% 85.88% 84.69% 0.00% 81.24% 37.28% 100.00%
Div Payout % 57.49 % 29.77 % 20.52 % - % 46.04 % 31.49 % 35.21 % 8.51% YoY % 93.11% 45.08% 0.00% 0.00% 46.21% -10.57% - Horiz. % 163.28% 84.55% 58.28% 0.00% 130.76% 89.43% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 14.27% YoY % 8.12% 3.28% 24.63% 6.28% 23.15% 22.26% - Horiz. % 222.68% 205.95% 199.42% 160.01% 150.55% 122.26% 100.00%
NOSH 3,847,642 3,817,513 1,882,403 1,853,666 1,805,682 1,325,900 1,185,422 21.67% YoY % 0.79% 102.80% 1.55% 2.66% 36.19% 11.85% - Horiz. % 324.58% 322.04% 158.80% 156.37% 152.32% 111.85% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 2.29 % 5.18 % 6.74 % -4.19 % 2.93 % 2.46 % 5.85 % -14.46% YoY % -55.79% -23.15% 260.86% -243.00% 19.11% -57.95% - Horiz. % 39.15% 88.55% 115.21% -71.62% 50.09% 42.05% 100.00%
ROE 1.18 % 2.44 % 3.61 % -1.20 % 2.04 % 1.69 % 4.95 % -21.25% YoY % -51.64% -32.41% 400.83% -158.82% 20.71% -65.86% - Horiz. % 23.84% 49.29% 72.93% -24.24% 41.21% 34.14% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 25.91 24.30 57.10 27.28 49.27 66.36 72.05 -15.67% YoY % 6.63% -57.44% 109.31% -44.63% -25.75% -7.90% - Horiz. % 35.96% 33.73% 79.25% 37.86% 68.38% 92.10% 100.00%
EPS 0.70 1.34 3.90 -1.05 1.74 1.59 4.26 -25.98% YoY % -47.76% -65.64% 471.43% -160.34% 9.43% -62.68% - Horiz. % 16.43% 31.46% 91.55% -24.65% 40.85% 37.32% 100.00%
DPS 0.40 0.40 0.80 0.00 0.80 0.50 1.50 -19.76% YoY % 0.00% -50.00% 0.00% 0.00% 60.00% -66.67% - Horiz. % 26.67% 26.67% 53.33% 0.00% 53.33% 33.33% 100.00%
NAPS 0.5900 0.5500 1.0800 0.8800 0.8500 0.9400 0.8600 -6.08% YoY % 7.27% -49.07% 22.73% 3.53% -9.57% 9.30% - Horiz. % 68.60% 63.95% 125.58% 102.33% 98.84% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,881,314 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 25.68 23.90 27.69 13.03 22.92 22.67 22.01 2.60% YoY % 7.45% -13.69% 112.51% -43.15% 1.10% 3.00% - Horiz. % 116.67% 108.59% 125.81% 59.20% 104.13% 103.00% 100.00%
EPS 0.69 1.32 1.89 -0.50 0.81 0.54 1.30 -10.01% YoY % -47.73% -30.16% 478.00% -161.73% 50.00% -58.46% - Horiz. % 53.08% 101.54% 145.38% -38.46% 62.31% 41.54% 100.00%
DPS 0.40 0.39 0.39 0.00 0.37 0.17 0.46 -2.30% YoY % 2.56% 0.00% 0.00% 0.00% 117.65% -63.04% - Horiz. % 86.96% 84.78% 84.78% 0.00% 80.43% 36.96% 100.00%
NAPS 0.5849 0.5410 0.5238 0.4203 0.3954 0.3211 0.2627 14.26% YoY % 8.11% 3.28% 24.63% 6.30% 23.14% 22.23% - Horiz. % 222.65% 205.94% 199.39% 159.99% 150.51% 122.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.8150 1.0000 2.7800 0.9250 1.1400 2.2500 2.0000 -
P/RPS 3.15 4.12 4.87 3.39 2.31 3.39 2.78 2.10% YoY % -23.54% -15.40% 43.66% 46.75% -31.86% 21.94% - Horiz. % 113.31% 148.20% 175.18% 121.94% 83.09% 121.94% 100.00%
P/EPS 117.14 74.42 71.31 -87.81 65.60 141.69 46.95 16.45% YoY % 57.40% 4.36% 181.21% -233.86% -53.70% 201.79% - Horiz. % 249.50% 158.51% 151.88% -187.03% 139.72% 301.79% 100.00%
EY 0.85 1.34 1.40 -1.14 1.52 0.71 2.13 -14.19% YoY % -36.57% -4.29% 222.81% -175.00% 114.08% -66.67% - Horiz. % 39.91% 62.91% 65.73% -53.52% 71.36% 33.33% 100.00%
DY 0.49 0.40 0.29 0.00 0.70 0.22 0.75 -6.85% YoY % 22.50% 37.93% 0.00% 0.00% 218.18% -70.67% - Horiz. % 65.33% 53.33% 38.67% 0.00% 93.33% 29.33% 100.00%
P/NAPS 1.38 1.82 2.57 1.05 1.34 2.39 2.33 -8.36% YoY % -24.18% -29.18% 144.76% -21.64% -43.93% 2.58% - Horiz. % 59.23% 78.11% 110.30% 45.06% 57.51% 102.58% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 15/06/23 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 -
Price 0.8450 1.0200 1.4000 1.0000 1.1200 1.4200 2.0300 -
P/RPS 3.26 4.20 2.45 3.67 2.27 2.14 2.82 2.44% YoY % -22.38% 71.43% -33.24% 61.67% 6.07% -24.11% - Horiz. % 115.60% 148.94% 86.88% 130.14% 80.50% 75.89% 100.00%
P/EPS 121.46 75.91 35.91 -94.93 64.45 89.42 47.65 16.87% YoY % 60.01% 111.39% 137.83% -247.29% -27.92% 87.66% - Horiz. % 254.90% 159.31% 75.36% -199.22% 135.26% 187.66% 100.00%
EY 0.82 1.32 2.78 -1.05 1.55 1.12 2.10 -14.50% YoY % -37.88% -52.52% 364.76% -167.74% 38.39% -46.67% - Horiz. % 39.05% 62.86% 132.38% -50.00% 73.81% 53.33% 100.00%
DY 0.47 0.39 0.57 0.00 0.71 0.35 0.74 -7.28% YoY % 20.51% -31.58% 0.00% 0.00% 102.86% -52.70% - Horiz. % 63.51% 52.70% 77.03% 0.00% 95.95% 47.30% 100.00%
P/NAPS 1.43 1.85 1.30 1.14 1.32 1.51 2.36 -8.01% YoY % -22.70% 42.31% 14.04% -13.64% -12.58% -36.02% - Horiz. % 60.59% 78.39% 55.08% 48.31% 55.93% 63.98% 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.
Comment
qr-April 2022.pdf 
