Highlights

[VS] YoY Quarter Result on 2016-04-30 [#3]

Stock [VS]: V.S INDUSTRY BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -29.79%    YoY -     -27.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 889,710 879,811 854,108 507,844 420,100 375,996 242,349 24.19%
  YoY % 1.13% 3.01% 68.18% 20.89% 11.73% 55.15% -
  Horiz. % 367.12% 363.03% 352.43% 209.55% 173.35% 155.15% 100.00%
PBT 38,237 28,398 69,801 22,338 34,456 4,137 -121 -
  YoY % 34.65% -59.32% 212.48% -35.17% 732.87% 3,519.01% -
  Horiz. % -31,600.83% -23,469.42% -57,686.78% -18,461.16% -28,476.04% -3,419.01% 100.00%
Tax -12,205 -6,758 -19,793 -4,577 -10,592 -2,965 -194 99.37%
  YoY % -80.60% 65.86% -332.44% 56.79% -257.23% -1,428.35% -
  Horiz. % 6,291.24% 3,483.51% 10,202.58% 2,359.28% 5,459.79% 1,528.35% 100.00%
NP 26,032 21,640 50,008 17,761 23,864 1,172 -315 -
  YoY % 20.30% -56.73% 181.56% -25.57% 1,936.18% 472.06% -
  Horiz. % -8,264.13% -6,869.84% -15,875.56% -5,638.41% -7,575.87% -372.06% 100.00%
NP to SH 31,378 21,055 50,499 19,307 26,516 3,815 38 206.14%
  YoY % 49.03% -58.31% 161.56% -27.19% 595.05% 9,939.47% -
  Horiz. % 82,573.68% 55,407.89% 132,892.11% 50,807.89% 69,778.95% 10,039.47% 100.00%
Tax Rate 31.92 % 23.80 % 28.36 % 20.49 % 30.74 % 71.67 % - % -
  YoY % 34.12% -16.08% 38.41% -33.34% -57.11% 0.00% -
  Horiz. % 44.54% 33.21% 39.57% 28.59% 42.89% 100.00% -
Total Cost 863,678 858,171 804,100 490,083 396,236 374,824 242,664 23.55%
  YoY % 0.64% 6.72% 64.07% 23.68% 5.71% 54.46% -
  Horiz. % 355.92% 353.65% 331.36% 201.96% 163.29% 154.46% 100.00%
Net Worth 1,534,829 1,246,345 1,019,463 860,673 633,586 484,559 421,800 24.01%
  YoY % 23.15% 22.26% 18.45% 35.84% 30.76% 14.88% -
  Horiz. % 363.88% 295.48% 241.69% 204.05% 150.21% 114.88% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 14,445 6,629 17,781 9,304 12,342 4,520 - -
  YoY % 117.90% -62.72% 91.10% -24.61% 173.06% 0.00% -
  Horiz. % 319.58% 146.67% 393.38% 205.85% 273.06% 100.00% -
Div Payout % 46.04 % 31.49 % 35.21 % 48.19 % 46.55 % 118.48 % - % -
  YoY % 46.21% -10.57% -26.94% 3.52% -60.71% 0.00% -
  Horiz. % 38.86% 26.58% 29.72% 40.67% 39.29% 100.00% -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,534,829 1,246,345 1,019,463 860,673 633,586 484,559 421,800 24.01%
  YoY % 23.15% 22.26% 18.45% 35.84% 30.76% 14.88% -
  Horiz. % 363.88% 295.48% 241.69% 204.05% 150.21% 114.88% 100.00%
NOSH 1,805,682 1,325,900 1,185,422 1,163,072 205,709 180,805 190,000 45.51%
  YoY % 36.19% 11.85% 1.92% 465.39% 13.77% -4.84% -
  Horiz. % 950.36% 697.84% 623.91% 612.14% 108.27% 95.16% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 2.93 % 2.46 % 5.85 % 3.50 % 5.68 % 0.31 % -0.13 % -
  YoY % 19.11% -57.95% 67.14% -38.38% 1,732.26% 338.46% -
  Horiz. % -2,253.85% -1,892.31% -4,500.00% -2,692.31% -4,369.23% -238.46% 100.00%
ROE 2.04 % 1.69 % 4.95 % 2.24 % 4.19 % 0.79 % 0.01 % 142.53%
  YoY % 20.71% -65.86% 120.98% -46.54% 430.38% 7,800.00% -
  Horiz. % 20,400.00% 16,900.00% 49,500.00% 22,400.00% 41,900.00% 7,900.00% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 49.27 66.36 72.05 43.66 204.22 207.96 127.55 -14.65%
  YoY % -25.75% -7.90% 65.03% -78.62% -1.80% 63.04% -
  Horiz. % 38.63% 52.03% 56.49% 34.23% 160.11% 163.04% 100.00%
EPS 1.74 1.59 4.26 1.66 12.89 2.11 0.02 110.43%
  YoY % 9.43% -62.68% 156.63% -87.12% 510.90% 10,450.00% -
  Horiz. % 8,700.00% 7,950.00% 21,300.00% 8,300.00% 64,450.01% 10,550.00% 100.00%
DPS 0.80 0.50 1.50 0.80 6.00 2.50 0.00 -
  YoY % 60.00% -66.67% 87.50% -86.67% 140.00% 0.00% -
  Horiz. % 32.00% 20.00% 60.00% 32.00% 240.00% 100.00% -
NAPS 0.8500 0.9400 0.8600 0.7400 3.0800 2.6800 2.2200 -14.78%
  YoY % -9.57% 9.30% 16.22% -75.97% 14.93% 20.72% -
  Horiz. % 38.29% 42.34% 38.74% 33.33% 138.74% 120.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,841,402
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 48.32 47.78 46.38 27.58 22.81 20.42 13.16 24.19%
  YoY % 1.13% 3.02% 68.17% 20.91% 11.70% 55.17% -
  Horiz. % 367.17% 363.07% 352.43% 209.57% 173.33% 155.17% 100.00%
EPS 1.70 1.14 2.74 1.05 1.44 0.21 0.00 -
  YoY % 49.12% -58.39% 160.95% -27.08% 585.71% 0.00% -
  Horiz. % 809.52% 542.86% 1,304.76% 500.00% 685.71% 100.00% -
DPS 0.78 0.36 0.97 0.51 0.67 0.25 0.00 -
  YoY % 116.67% -62.89% 90.20% -23.88% 168.00% 0.00% -
  Horiz. % 312.00% 144.00% 388.00% 204.00% 268.00% 100.00% -
NAPS 0.8335 0.6768 0.5536 0.4674 0.3441 0.2631 0.2291 24.00%
  YoY % 23.15% 22.25% 18.44% 35.83% 30.79% 14.84% -
  Horiz. % 363.81% 295.42% 241.64% 204.02% 150.20% 114.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.1400 2.2500 2.0000 1.2100 3.9400 1.6200 1.2900 -
P/RPS 2.31 3.39 2.78 2.77 1.93 0.78 1.01 14.78%
  YoY % -31.86% 21.94% 0.36% 43.52% 147.44% -22.77% -
  Horiz. % 228.71% 335.64% 275.25% 274.26% 191.09% 77.23% 100.00%
P/EPS 65.60 141.69 46.95 72.89 30.57 76.78 6,450.00 -53.44%
  YoY % -53.70% 201.79% -35.59% 138.44% -60.18% -98.81% -
  Horiz. % 1.02% 2.20% 0.73% 1.13% 0.47% 1.19% 100.00%
EY 1.52 0.71 2.13 1.37 3.27 1.30 0.02 105.74%
  YoY % 114.08% -66.67% 55.47% -58.10% 151.54% 6,400.00% -
  Horiz. % 7,600.00% 3,550.00% 10,650.00% 6,850.00% 16,350.00% 6,500.00% 100.00%
DY 0.70 0.22 0.75 0.66 1.52 1.54 0.00 -
  YoY % 218.18% -70.67% 13.64% -56.58% -1.30% 0.00% -
  Horiz. % 45.45% 14.29% 48.70% 42.86% 98.70% 100.00% -
P/NAPS 1.34 2.39 2.33 1.64 1.28 0.60 0.58 14.97%
  YoY % -43.93% 2.58% 42.07% 28.13% 113.33% 3.45% -
  Horiz. % 231.03% 412.07% 401.72% 282.76% 220.69% 103.45% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 -
Price 1.1200 1.4200 2.0300 1.1900 4.4900 1.6000 1.2800 -
P/RPS 2.27 2.14 2.82 2.73 2.20 0.77 1.00 14.63%
  YoY % 6.07% -24.11% 3.30% 24.09% 185.71% -23.00% -
  Horiz. % 227.00% 214.00% 282.00% 273.00% 220.00% 77.00% 100.00%
P/EPS 64.45 89.42 47.65 71.69 34.83 75.83 6,400.00 -53.51%
  YoY % -27.92% 87.66% -33.53% 105.83% -54.07% -98.82% -
  Horiz. % 1.01% 1.40% 0.74% 1.12% 0.54% 1.18% 100.00%
EY 1.55 1.12 2.10 1.39 2.87 1.32 0.02 106.41%
  YoY % 38.39% -46.67% 51.08% -51.57% 117.42% 6,500.00% -
  Horiz. % 7,750.00% 5,600.00% 10,500.00% 6,950.00% 14,350.00% 6,600.00% 100.00%
DY 0.71 0.35 0.74 0.67 1.34 1.56 0.00 -
  YoY % 102.86% -52.70% 10.45% -50.00% -14.10% 0.00% -
  Horiz. % 45.51% 22.44% 47.44% 42.95% 85.90% 100.00% -
P/NAPS 1.32 1.51 2.36 1.61 1.46 0.60 0.58 14.68%
  YoY % -12.58% -36.02% 46.58% 10.27% 143.33% 3.45% -
  Horiz. % 227.59% 260.34% 406.90% 277.59% 251.72% 103.45% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers