VS | V.S. INDUSTRY BHD

0.945 (1.07%)
4

T-O (am): 0.940 (08:59:00)
T-O (pm): 0.945 (14:29:00)
Last updated: 17:00

Fundamental
Technical
Total Score

VS | V.S. INDUSTRY BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Historical Dividends

Financial Ratios

EPS 4.41 sen
Trailing PE (Sector Median: 17.1) 21.4
PEG 21.4
Altman Z 1.5
Beaver -0.038
Current Ratio 1.81
Debt-Equity (DE) Ratio 0.74
FCF Yield -7.61 %
Revenue QoQ 6.72 %
Revenue YoY -2.2 %
Profit QoQ -16.67 %
Profit YoY -30.81 %
Profit Margin (Sector Median: 6.3) 4.34 %
ROE (ROIC: 7.33) 7.74 %
Dividend Per Share (DPS) 2.0 sen
Dividend Yield (DY) 2.12 %

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 8 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.57
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 72.79
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 741.59
Expected Revenue (M) 15165.44
Expected Growth (%) 17.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR DIONG TAI PEW added 200000.0 units announced on 11 Nov 2022 at ~RM0.79

MR CHONG CHIN SIONG added 60000.0 units announced on 21 Oct 2022 at ~RM0.82

MR BEH CHERN WEI reduced 2248800.0 units announced on 30 Sep 2022 at ~RM0.965

MR BEH CHERN WEI reduced 2500000.0 units announced on 15 Sep 2022 at ~RM0.99

MR CHONG CHIN SIONG reduced 50000.0 units announced on 12 Sep 2022 at ~RM1.02

MR CHONG CHIN SIONG reduced 50000.0 units announced on 30 Aug 2022 at ~RM0.985

MR BEH CHERN WEI reduced 2500000.0 units announced on 25 Aug 2022 at ~RM1.03

MR BEH CHERN WEI reduced 117700.0 units announced on 28 Jul 2022 at ~RM0.955

MR BEH CHERN WEI reduced 1950000.0 units announced on 27 Jul 2022 at ~RM0.96

DATUK BEH KIM LING added 250000.0 units announced on 25 Apr 2022 at ~RM0.995

DATUK GAN SEM YAM added 1000000.0 units announced on 22 Apr 2022 at ~RM0.99

DATUK BEH KIM LING added 756000.0 units announced on 21 Apr 2022 at ~RM0.985

DATUK BEH KIM LING added 580000.0 units announced on 08 Apr 2022 at ~RM1.01

MR CHONG CHIN SIONG added 50000.0 units announced on 08 Mar 2022 at ~RM0.825

DATO GAN TIONG SIA added 370000.0 units announced on 08 Mar 2022 at ~RM0.825

MR BEH CHERN WEI added 150000.0 units announced on 07 Mar 2022 at ~RM0.875

DATUK BEH KIM LING added 500000.0 units announced on 07 Mar 2022 at ~RM0.875

DATUK BEH KIM LING added 400000.0 units announced on 04 Mar 2022 at ~RM0.965

MR BEH CHERN WEI added 400000.0 units announced on 03 Mar 2022 at ~RM0.925

DATUK BEH KIM LING added 7936000.0 units announced on 03 Mar 2022 at ~RM0.925

DATO' CHANG LIK SEAN added 100000.0 units announced on 03 Mar 2022 at ~RM0.925

DATUK BEH KIM LING added 9713900.0 units announced on 18 Feb 2022 at ~RM1.2

DATUK GAN SEM YAM added 200000.0 units announced on 11 Feb 2022 at ~RM1.25

DATUK GAN SEM YAM added 180000.0 units announced on 09 Feb 2022 at ~RM1.24

DATO' CHANG LIK SEAN reduced 800000.0 units announced on 08 Feb 2022 at ~RM1.2

DATUK GAN SEM YAM added 400000.0 units announced on 14 Jan 2022 at ~RM1.2

DATO' CHANG LIK SEAN added 300000.0 units announced on 14 Jan 2022 at ~RM1.2

DATUK GAN SEM YAM added 300000.0 units announced on 11 Jan 2022 at ~RM1.27

DATO' CHANG LIK SEAN added 200000.0 units announced on 11 Jan 2022 at ~RM1.27

MR BEH CHERN WEI reduced 300000.0 units announced on 07 Jan 2022 at ~RM1.33

DATO' CHANG LIK SEAN reduced 500000.0 units announced on 03 Jan 2022 at ~RM1.32

DATUK GAN SEM YAM added 500000.0 units announced on 17 Dec 2021 at ~RM1.26

DATUK GAN SEM YAM added 800000.0 units announced on 14 Dec 2021 at ~RM1.22

DATUK GAN SEM YAM added 300000.0 units announced on 10 Dec 2021 at ~RM1.24

DATUK GAN SEM YAM added 500000.0 units announced on 09 Dec 2021 at ~RM1.23

DATUK BEH KIM LING added 400000.0 units announced on 08 Dec 2021 at ~RM1.23

DATO' CHANG LIK SEAN added 300000.0 units announced on 07 Dec 2021 at ~RM1.25

DATUK BEH KIM LING added 3358200.0 units announced on 06 Dec 2021 at ~RM1.18

DATUK BEH KIM LING added 4200000.0 units announced on 02 Dec 2021 at ~RM0.995

MR BEH CHERN WEI added 1100000.0 units announced on 02 Dec 2021 at ~RM0.995

DATO' CHANG LIK SEAN added 1100000.0 units announced on 02 Dec 2021 at ~RM0.995

DATO' CHANG LIK SEAN added 400000.0 units announced on 26 Nov 2021 at ~RM1.48

MR BEH CHERN WEI reduced 400000.0 units announced on 25 Nov 2021 at ~RM1.43

DATUK BEH KIM LING added 99200.0 units announced on 24 Nov 2021 at ~RM1.41

DATUK BEH KIM LING added 12700.0 units announced on 23 Nov 2021 at ~RM1.43

DATUK BEH KIM LING added 39600.0 units announced on 22 Nov 2021 at ~RM1.43

DATUK BEH KIM LING added 44000.0 units announced on 19 Nov 2021 at ~RM1.39

DATUK BEH KIM LING added 400000.0 units announced on 18 Nov 2021 at ~RM1.38

DATUK BEH KIM LING added 300000.0 units announced on 17 Nov 2021 at ~RM1.41

MR CHONG CHIN SIONG added 50000.0 units announced on 12 Nov 2021 at ~RM1.51

MR BEH CHERN WEI reduced 1600000.0 units announced on 05 Nov 2021 at ~RM1.56

DATUK BEH KIM LING added 400000.0 units announced on 05 Nov 2021 at ~RM1.52

DATUK BEH KIM LING reduced 3358200.0 units announced on 03 Nov 2021 at ~RM1.56

MR BEH CHERN WEI reduced 300000.0 units announced on 25 Oct 2021 at ~RM1.6

DATUK GAN SEM YAM reduced 1000000.0 units announced on 18 Oct 2021 at ~RM1.62

MR BEH CHERN WEI reduced 600000.0 units announced on 15 Oct 2021 at ~RM1.62

MR BEH CHERN WEI reduced 76600.0 units announced on 01 Oct 2021 at ~RM1.53

MR BEH CHERN WEI reduced 2450000.0 units announced on 29 Sep 2021 at ~RM1.63

MR BEH CHERN WEI reduced 150000.0 units announced on 23 Sep 2021 at ~RM1.49

MR BEH CHERN WEI reduced 50000.0 units announced on 22 Sep 2021 at ~RM1.46

DATUK BEH KIM LING added 200000.0 units announced on 22 Sep 2021 at ~RM1.45

MR BEH CHERN WEI reduced 205000.0 units announced on 08 Sep 2021 at ~RM1.43

DATUK BEH KIM LING added 300000.0 units announced on 11 Aug 2021 at ~RM1.48

MR BEH CHERN WEI reduced 800000.0 units announced on 05 Aug 2021 at ~RM1.46

MR CHONG CHIN SIONG reduced 300000.0 units announced on 02 Aug 2021 at ~RM1.38

MR BEH CHERN WEI reduced 440000.0 units announced on 23 Jul 2021 at ~RM1.39

MR CHONG CHIN SIONG reduced 200000.0 units announced on 21 Jul 2021 at ~RM1.34

MR CHONG CHIN SIONG reduced 300000.0 units announced on 13 Jul 2021 at ~RM1.31

MR BEH CHERN WEI reduced 400000.0 units announced on 07 Jul 2021 at ~RM1.34

DATO' CHANG LIK SEAN reduced 400000.0 units announced on 30 Jun 2021 at ~RM1.33

DATO' CHANG LIK SEAN reduced 200000.0 units announced on 28 Jun 2021 at ~RM1.3

DATO' CHANG LIK SEAN added 100000.0 units announced on 24 Jun 2021 at ~RM1.29

DATUK BEH KIM LING added 200000.0 units announced on 24 Jun 2021 at ~RM1.29

DATO' CHANG LIK SEAN added 100000.0 units announced on 25 May 2021 at ~RM1.24

MR BEH CHERN WEI added 50000.0 units announced on 21 May 2021 at ~RM1.12

MR BEH CHERN WEI added 60000.0 units announced on 20 May 2021 at ~RM1.13

DATUK BEH KIM LING added 2655000.0 units announced on 20 May 2021 at ~RM1.13

DATUK BEH KIM LING added 500000.0 units announced on 19 May 2021 at ~RM1.21

MR BEH CHERN WEI added 30000.0 units announced on 11 May 2021 at ~RM2.58

DATO' CHANG LIK SEAN added 200000.0 units announced on 16 Apr 2021 at ~RM2.79

DATO' CHANG LIK SEAN added 250000.0 units announced on 15 Apr 2021 at ~RM2.79

MR CHONG CHIN SIONG reduced 100000.0 units announced on 05 Apr 2021 at ~RM2.89

MR CHONG CHIN SIONG reduced 50000.0 units announced on 01 Apr 2021 at ~RM2.84

MR CHONG CHIN SIONG reduced 50000.0 units announced on 26 Feb 2021 at ~RM2.9

DATO' CHANG LIK SEAN reduced 200000.0 units announced on 27 Jan 2021 at ~RM2.66

DATUK BEH KIM LING added 500000.0 units announced on 18 Dec 2020 at ~RM2.51

DATUK BEH KIM LING reduced 4609100.0 units announced on 13 Nov 2020 at ~RM2.34

MR DIONG TAI PEW reduced 100000.0 units announced on 02 Nov 2020 at ~RM2.25

DATO' CHANG LIK SEAN added 200000.0 units announced on 30 Oct 2020 at ~RM2.32

DATUK BEH KIM LING added 300600.0 units announced on 28 Oct 2020 at ~RM2.32

DATUK BEH KIM LING added 704400.0 units announced on 27 Oct 2020 at ~RM2.31

DATUK BEH KIM LING added 368800.0 units announced on 26 Oct 2020 at ~RM2.34

DATUK BEH KIM LING reduced 368800.0 units announced on 23 Oct 2020 at ~RM2.34

DATUK BEH KIM LING reduced 2782400.0 units announced on 21 Oct 2020 at ~RM2.41

MR NG YONG KANG reduced 383300.0 units announced on 16 Oct 2020 at ~RM2.46

DATUK BEH KIM LING reduced 7079300.0 units announced on 16 Oct 2020 at ~RM2.46

MR CHONG CHIN SIONG reduced 500000.0 units announced on 16 Oct 2020 at ~RM2.32

DATO' GAN TIONG SIA reduced 1200000.0 units announced on 16 Oct 2020 at ~RM2.46

DATO' CHANG LIK SEAN reduced 300000.0 units announced on 15 Oct 2020 at ~RM2.3

MR NG YONG KANG reduced 200000.0 units announced on 01 Oct 2020 at ~RM2.24

MR NG YONG KANG reduced 100000.0 units announced on 25 Aug 2020 at ~RM1.84

DATUK BEH KIM LING added 4034500.0 units announced on 18 Aug 2020 at ~RM1.58

DATO' CHANG LIK SEAN added 300000.0 units announced on 18 Aug 2020 at ~RM1.58

DATUK BEH KIM LING added 3000000.0 units announced on 12 Aug 2020 at ~RM1.47

MR BEH CHERN WEI added 1500000.0 units announced on 12 Aug 2020 at ~RM1.47

DATUK BEH KIM LING added 270000.0 units announced on 06 Aug 2020 at ~RM1.41

MR BEH CHERN WEI added 200000.0 units announced on 05 Aug 2020 at ~RM1.41

DATUK BEH KIM LING added 200000.0 units announced on 05 Aug 2020 at ~RM1.41

MR BEH CHERN WEI added 800000.0 units announced on 30 Jul 2020 at ~RM1.36

DATUK BEH KIM LING added 3930000.0 units announced on 30 Jul 2020 at ~RM1.36

Summary


Market Cap: 3636 M.

Number of Shares: 3847 M.

Adjusted Float: 92.6%.

Stock highly correlated with

SALUTE (96%)

GREATEC (94%)

MI (94%)

DUFU (93%)

V.S. Industry Berhad, an investment holding company, manufactures, assembles, and sells electronic and electrical products, and plastic molded components and parts. It provides integrated electronics manufacturing services for office and household electrical and electronic products. The company's manufacturing services include the plastic injection mould design and fabrication, various injection tonnage and finishing processes, production of printed circuit boards, automated assembly, and final processes of packaging and logistics. It also produces a range of original design manufacturer/original equipment manufacturer products, including remote control units, printers, vacuum cleaners, home appliances, white goods, audio, video, and DVD products. In addition, the company is engaged in property letting, trading electronic components, and the operation of an oil palm plantation. It has operations in Malaysia, Indonesia, Vietnam, the United Kingdom, Japan, the United States, the People's Republic of China, and Europe. The company was founded in 1979 and is headquartered in Senai, Malaysia.

Sectors: Industrial Products, Exports, F4GBM, F4GBM Shariah, Industrial Materials, Components & Equipment, Industrial Products & Services, Electronic Manufacturing Services (EMS), Manufacturing, Mid Cap

Code: 6963

Website: http://www.vs-i.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:
Symbol Price Ex.Price Premium Expiry
VS-WB 0.12 1.38 58.73% 14-Jun-2024

Top Shareholdings

Updated on 1-Nov-2021

Shareholder Value (M)
Kumpulan Wang Persaraan (Diperbadankan) 266.54
Beh Kim Ling 256.8
Employees Provident Fund Board 162.67
Gan Sem Yam 155.81
AIA Bhd. 148.96
Beh Hwee Lee 133.09
OCBC Securities Private Limited 110.73
Beh Hwee Sze 108.2
Beh Chern Wei 91.61
Permodalan Nasional Berhad 62.4
Gan Tong Chuan 58.07
Public Islamic Dividend Fund 55.18
Lembaga Tabung Haji 52.66
Prulink Equity Fund 51.94
Public Islamic Select Treasures Fund 37.87
Principal Dali Equity Growth Fund 37.15
Public Islamic Opportunities Fund 34.26
State Street Bank & Trust Company 34.26
Vanguard Emerging Markets Stock Index Fund 32.82
Gan Tiong Sia 32.1

This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.