V

VS Industry Bhd
KLSE:VS

Watchlist Manager
VS Industry Bhd
KLSE:VS
Watchlist
Price: 1.06 MYR 0.95% Market Closed
Market Cap: 4.1B MYR
Have any thoughts about
VS Industry Bhd?
Write Note

Income Statement

Earnings Waterfall
VS Industry Bhd

Revenue
4.2B MYR
Cost of Revenue
-3.9B MYR
Gross Profit
396m MYR
Operating Expenses
-109.1m MYR
Operating Income
286.9m MYR
Other Expenses
-40.8m MYR
Net Income
246.1m MYR

Income Statement
VS Industry Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024
Revenue
Revenue
1 715
N/A
1 823
+6%
1 921
+5%
1 965
+2%
1 937
-1%
2 005
+4%
2 041
+2%
2 128
+4%
2 176
+2%
2 243
+3%
2 506
+12%
2 852
+14%
3 281
+15%
3 673
+12%
4 030
+10%
4 057
+1%
4 101
+1%
4 102
+0%
3 960
-3%
3 967
+0%
3 978
+0%
3 932
-1%
3 774
-4%
3 391
-10%
3 243
-4%
3 196
-1%
3 375
+6%
3 944
+17%
4 002
+1%
3 983
0%
3 998
+0%
3 851
-4%
3 914
+2%
4 240
+8%
4 373
+3%
4 443
+2%
4 555
+3%
4 463
-2%
4 211
-6%
4 225
+0%
4 248
+1%
Gross Profit
Cost of Revenue
(1 517)
(1 586)
(1 659)
(1 682)
(1 650)
(1 695)
(1 710)
(1 793)
(1 839)
(1 921)
(2 150)
(2 436)
(2 823)
(3 196)
(3 545)
(3 628)
(3 716)
(3 726)
(3 627)
(3 639)
(3 608)
(3 596)
(3 447)
(3 123)
(2 922)
(2 848)
(2 973)
(3 400)
(3 475)
(3 495)
(3 550)
(3 462)
(3 507)
(3 791)
(3 904)
(3 988)
(4 116)
(4 058)
(3 864)
(3 853)
(3 852)
Gross Profit
198
N/A
237
+20%
261
+10%
282
+8%
287
+2%
310
+8%
331
+7%
336
+1%
337
+0%
322
-4%
356
+11%
416
+17%
458
+10%
477
+4%
485
+2%
430
-11%
385
-10%
376
-2%
334
-11%
328
-2%
370
+13%
337
-9%
326
-3%
268
-18%
321
+20%
348
+8%
402
+16%
544
+35%
527
-3%
488
-7%
448
-8%
389
-13%
408
+5%
450
+10%
469
+4%
454
-3%
439
-3%
405
-8%
347
-14%
371
+7%
396
+7%
Operating Income
Operating Expenses
(140)
(145)
(150)
(141)
(111)
(102)
(113)
(130)
(182)
(196)
(206)
(214)
(214)
(228)
(228)
(215)
(179)
(176)
(152)
(141)
(167)
(117)
(116)
(123)
(161)
(162)
(174)
(188)
(191)
(188)
(179)
(157)
(192)
(199)
(227)
(239)
(118)
(151)
(123)
(113)
(109)
Selling, General & Administrative
0
0
0
0
(156)
0
0
0
(171)
0
0
0
(206)
0
0
0
(184)
0
0
0
(158)
0
0
0
(149)
0
0
0
(169)
0
0
0
(162)
0
0
0
(164)
0
0
0
0
Other Operating Expenses
(140)
(145)
(150)
(141)
45
(102)
(113)
(130)
(11)
(196)
(206)
(214)
(9)
(228)
(228)
(215)
5
(176)
(153)
(141)
(10)
(117)
(116)
(123)
(12)
(162)
(175)
(188)
(22)
(188)
(179)
(157)
(30)
(199)
(227)
(239)
46
(151)
(123)
(113)
(109)
Operating Income
58
N/A
92
+58%
111
+21%
141
+27%
176
+25%
208
+18%
218
+5%
206
-5%
154
-25%
126
-19%
151
+20%
202
+34%
244
+21%
249
+2%
257
+3%
215
-16%
206
-4%
200
-3%
181
-10%
187
+3%
203
+9%
219
+8%
211
-4%
145
-31%
161
+11%
186
+16%
227
+23%
356
+57%
336
-6%
300
-11%
269
-10%
231
-14%
215
-7%
251
+16%
243
-3%
216
-11%
321
+49%
254
-21%
224
-12%
258
+15%
287
+11%
Pre-Tax Income
Interest Income Expense
(16)
(17)
(18)
(18)
(16)
(16)
(16)
(16)
(11)
(13)
(14)
(17)
(19)
(21)
(23)
(21)
(30)
(28)
(26)
(23)
(20)
(19)
(16)
(16)
(7)
(7)
(7)
(10)
(7)
(9)
(10)
(9)
(9)
(14)
(22)
(26)
(58)
(26)
(21)
(16)
(18)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
6
0
Total Other Income
0
0
0
0
0
0
0
0
(2)
0
0
0
(2)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
42
N/A
75
+77%
94
+26%
124
+32%
160
+29%
192
+20%
202
+5%
190
-6%
142
-25%
113
-21%
137
+22%
185
+35%
224
+21%
228
+2%
234
+3%
194
-17%
176
-9%
172
-2%
155
-10%
163
+5%
182
+11%
200
+10%
194
-3%
129
-34%
153
+19%
178
+16%
220
+23%
346
+58%
329
-5%
291
-12%
260
-11%
223
-14%
206
-8%
236
+15%
221
-6%
190
-14%
263
+39%
229
-13%
209
-8%
247
+18%
269
+9%
Net Income
Tax Provision
5
(1)
(7)
(14)
(34)
(42)
(41)
(35)
(38)
(37)
(48)
(63)
(66)
(67)
(61)
(48)
(39)
(39)
(40)
(45)
(62)
(63)
(61)
(43)
(49)
(56)
(66)
(98)
(88)
(76)
(66)
(53)
(54)
(64)
(63)
(57)
(77)
(71)
(67)
(79)
(74)
Income from Continuing Operations
47
74
87
110
125
150
161
155
104
76
90
122
158
161
173
145
138
133
115
118
119
137
133
86
104
122
154
248
242
216
194
170
151
173
158
133
186
158
142
169
195
Income to Minority Interest
7
6
7
7
7
8
6
5
14
16
10
9
(1)
5
2
1
14
15
27
33
46
36
36
32
12
13
11
11
4
3
5
7
19
19
20
20
9
9
11
12
9
Net Income (Common)
54
N/A
79
+48%
94
+18%
117
+24%
133
+14%
158
+19%
167
+6%
160
-4%
118
-26%
91
-23%
99
+9%
130
+31%
156
+20%
166
+6%
174
+5%
146
-16%
151
+4%
148
-2%
142
-4%
151
+7%
165
+9%
174
+5%
169
-3%
118
-30%
116
-1%
135
+16%
166
+23%
259
+56%
245
-5%
218
-11%
199
-9%
177
-11%
171
-3%
192
+12%
178
-7%
154
-14%
179
+16%
167
-6%
153
-9%
180
+18%
246
+36%
EPS (Diluted)
0.02
N/A
0.03
+50%
0.04
+33%
0.05
+25%
0.1
+100%
0.06
-40%
0.06
N/A
0.06
N/A
0.04
-33%
0.03
-25%
0.03
N/A
0.04
+33%
0.05
+25%
0.05
N/A
0.05
N/A
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.03
-40%
0.03
N/A
0.03
N/A
0.04
+33%
0.07
+75%
0.06
-14%
0.06
N/A
0.05
-17%
0.04
-20%
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A

See Also

Discover More