VS Industry Bhd
KLSE:VS
Income Statement
Earnings Waterfall
VS Industry Bhd
Revenue
|
4.2B
MYR
|
Cost of Revenue
|
-3.9B
MYR
|
Gross Profit
|
346.8m
MYR
|
Operating Expenses
|
-122.6m
MYR
|
Operating Income
|
224.2m
MYR
|
Other Expenses
|
-71.4m
MYR
|
Net Income
|
152.8m
MYR
|
Income Statement
VS Industry Bhd
Jan-2014 | Apr-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 407
N/A
|
1 541
+10%
|
1 715
+11%
|
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%
|
4 604
+4%
|
4 463
-3%
|
4 211
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 269)
|
(1 377)
|
(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)
|
(4 161)
|
(4 058)
|
(3 864)
|
|
Gross Profit |
138
N/A
|
163
+18%
|
198
+21%
|
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%
|
443
-3%
|
405
-9%
|
347
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67)
|
(89)
|
(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)
|
(170)
|
(151)
|
(123)
|
|
Selling, General & Administrative |
0
|
0
|
(137)
|
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
|
|
Other Operating Expenses |
(67)
|
(89)
|
(3)
|
(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)
|
(7)
|
(151)
|
(123)
|
|
Operating Income |
70
N/A
|
75
+6%
|
58
-22%
|
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%
|
272
+26%
|
254
-7%
|
224
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(15)
|
(15)
|
(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)
|
(27)
|
(26)
|
(21)
|
|
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
|
0
|
0
|
6
|
|
Total Other Income |
0
|
0
|
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
|
|
Pre-Tax Income |
55
N/A
|
60
+8%
|
42
-29%
|
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%
|
245
+29%
|
229
-7%
|
209
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(14)
|
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)
|
(76)
|
(71)
|
(67)
|
|
Income from Continuing Operations |
44
|
45
|
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
|
169
|
158
|
142
|
|
Income to Minority Interest |
6
|
8
|
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
|
|
Net Income (Common) |
50
N/A
|
53
+8%
|
54
+0%
|
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%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.05
+150%
|
0.03
-40%
|
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
|