Highlights

[VS] YoY Quarter Result on 2019-04-30 [#3]

Stock [VS]: V.S INDUSTRY BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     -17.30%    YoY -     49.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 505,655 889,710 879,811 854,108 507,844 420,100 375,996 5.06%
  YoY % -43.17% 1.13% 3.01% 68.18% 20.89% 11.73% -
  Horiz. % 134.48% 236.63% 233.99% 227.16% 135.07% 111.73% 100.00%
PBT -26,875 38,237 28,398 69,801 22,338 34,456 4,137 -
  YoY % -170.29% 34.65% -59.32% 212.48% -35.17% 732.87% -
  Horiz. % -649.63% 924.27% 686.44% 1,687.24% 539.96% 832.87% 100.00%
Tax 5,678 -12,205 -6,758 -19,793 -4,577 -10,592 -2,965 -
  YoY % 146.52% -80.60% 65.86% -332.44% 56.79% -257.23% -
  Horiz. % -191.50% 411.64% 227.93% 667.55% 154.37% 357.23% 100.00%
NP -21,197 26,032 21,640 50,008 17,761 23,864 1,172 -
  YoY % -181.43% 20.30% -56.73% 181.56% -25.57% 1,936.18% -
  Horiz. % -1,808.62% 2,221.16% 1,846.42% 4,266.89% 1,515.44% 2,036.18% 100.00%
NP to SH -19,526 31,378 21,055 50,499 19,307 26,516 3,815 -
  YoY % -162.23% 49.03% -58.31% 161.56% -27.19% 595.05% -
  Horiz. % -511.82% 822.49% 551.90% 1,323.70% 506.08% 695.05% 100.00%
Tax Rate - % 31.92 % 23.80 % 28.36 % 20.49 % 30.74 % 71.67 % -
  YoY % 0.00% 34.12% -16.08% 38.41% -33.34% -57.11% -
  Horiz. % 0.00% 44.54% 33.21% 39.57% 28.59% 42.89% 100.00%
Total Cost 526,852 863,678 858,171 804,100 490,083 396,236 374,824 5.83%
  YoY % -39.00% 0.64% 6.72% 64.07% 23.68% 5.71% -
  Horiz. % 140.56% 230.42% 228.95% 214.53% 130.75% 105.71% 100.00%
Net Worth 1,631,226 1,534,829 1,246,345 1,019,463 860,673 633,586 484,559 22.40%
  YoY % 6.28% 23.15% 22.26% 18.45% 35.84% 30.76% -
  Horiz. % 336.64% 316.75% 257.21% 210.39% 177.62% 130.76% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - 14,445 6,629 17,781 9,304 12,342 4,520 -
  YoY % 0.00% 117.90% -62.72% 91.10% -24.61% 173.06% -
  Horiz. % 0.00% 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 % 0.00% 46.21% -10.57% -26.94% 3.52% -60.71% -
  Horiz. % 0.00% 38.86% 26.58% 29.72% 40.67% 39.29% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,631,226 1,534,829 1,246,345 1,019,463 860,673 633,586 484,559 22.40%
  YoY % 6.28% 23.15% 22.26% 18.45% 35.84% 30.76% -
  Horiz. % 336.64% 316.75% 257.21% 210.39% 177.62% 130.76% 100.00%
NOSH 1,853,666 1,805,682 1,325,900 1,185,422 1,163,072 205,709 180,805 47.34%
  YoY % 2.66% 36.19% 11.85% 1.92% 465.39% 13.77% -
  Horiz. % 1,025.23% 998.69% 733.33% 655.63% 643.27% 113.77% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -4.19 % 2.93 % 2.46 % 5.85 % 3.50 % 5.68 % 0.31 % -
  YoY % -243.00% 19.11% -57.95% 67.14% -38.38% 1,732.26% -
  Horiz. % -1,351.61% 945.16% 793.55% 1,887.10% 1,129.03% 1,832.26% 100.00%
ROE -1.20 % 2.04 % 1.69 % 4.95 % 2.24 % 4.19 % 0.79 % -
  YoY % -158.82% 20.71% -65.86% 120.98% -46.54% 430.38% -
  Horiz. % -151.90% 258.23% 213.92% 626.58% 283.54% 530.38% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 27.28 49.27 66.36 72.05 43.66 204.22 207.96 -28.70%
  YoY % -44.63% -25.75% -7.90% 65.03% -78.62% -1.80% -
  Horiz. % 13.12% 23.69% 31.91% 34.65% 20.99% 98.20% 100.00%
EPS -1.05 1.74 1.59 4.26 1.66 12.89 2.11 -
  YoY % -160.34% 9.43% -62.68% 156.63% -87.12% 510.90% -
  Horiz. % -49.76% 82.46% 75.36% 201.90% 78.67% 610.90% 100.00%
DPS 0.00 0.80 0.50 1.50 0.80 6.00 2.50 -
  YoY % 0.00% 60.00% -66.67% 87.50% -86.67% 140.00% -
  Horiz. % 0.00% 32.00% 20.00% 60.00% 32.00% 240.00% 100.00%
NAPS 0.8800 0.8500 0.9400 0.8600 0.7400 3.0800 2.6800 -16.93%
  YoY % 3.53% -9.57% 9.30% 16.22% -75.97% 14.93% -
  Horiz. % 32.84% 31.72% 35.07% 32.09% 27.61% 114.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,864,743
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 27.12 47.71 47.18 45.80 27.23 22.53 20.16 5.06%
  YoY % -43.16% 1.12% 3.01% 68.20% 20.86% 11.76% -
  Horiz. % 134.52% 236.66% 234.03% 227.18% 135.07% 111.76% 100.00%
EPS -1.05 1.68 1.13 2.71 1.04 1.42 0.20 -
  YoY % -162.50% 48.67% -58.30% 160.58% -26.76% 610.00% -
  Horiz. % -525.00% 840.00% 565.00% 1,355.00% 520.00% 710.00% 100.00%
DPS 0.00 0.77 0.36 0.95 0.50 0.66 0.24 -
  YoY % 0.00% 113.89% -62.11% 90.00% -24.24% 175.00% -
  Horiz. % 0.00% 320.83% 150.00% 395.83% 208.33% 275.00% 100.00%
NAPS 0.8748 0.8231 0.6684 0.5467 0.4616 0.3398 0.2599 22.40%
  YoY % 6.28% 23.14% 22.26% 18.44% 35.84% 30.74% -
  Horiz. % 336.59% 316.70% 257.18% 210.35% 177.61% 130.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.9250 1.1400 2.2500 2.0000 1.2100 3.9400 1.6200 -
P/RPS 3.39 2.31 3.39 2.78 2.77 1.93 0.78 27.72%
  YoY % 46.75% -31.86% 21.94% 0.36% 43.52% 147.44% -
  Horiz. % 434.62% 296.15% 434.62% 356.41% 355.13% 247.44% 100.00%
P/EPS -87.81 65.60 141.69 46.95 72.89 30.57 76.78 -
  YoY % -233.86% -53.70% 201.79% -35.59% 138.44% -60.18% -
  Horiz. % -114.37% 85.44% 184.54% 61.15% 94.93% 39.82% 100.00%
EY -1.14 1.52 0.71 2.13 1.37 3.27 1.30 -
  YoY % -175.00% 114.08% -66.67% 55.47% -58.10% 151.54% -
  Horiz. % -87.69% 116.92% 54.62% 163.85% 105.38% 251.54% 100.00%
DY 0.00 0.70 0.22 0.75 0.66 1.52 1.54 -
  YoY % 0.00% 218.18% -70.67% 13.64% -56.58% -1.30% -
  Horiz. % 0.00% 45.45% 14.29% 48.70% 42.86% 98.70% 100.00%
P/NAPS 1.05 1.34 2.39 2.33 1.64 1.28 0.60 9.77%
  YoY % -21.64% -43.93% 2.58% 42.07% 28.13% 113.33% -
  Horiz. % 175.00% 223.33% 398.33% 388.33% 273.33% 213.33% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 -
Price 1.0000 1.1200 1.4200 2.0300 1.1900 4.4900 1.6000 -
P/RPS 3.67 2.27 2.14 2.82 2.73 2.20 0.77 29.70%
  YoY % 61.67% 6.07% -24.11% 3.30% 24.09% 185.71% -
  Horiz. % 476.62% 294.81% 277.92% 366.23% 354.55% 285.71% 100.00%
P/EPS -94.93 64.45 89.42 47.65 71.69 34.83 75.83 -
  YoY % -247.29% -27.92% 87.66% -33.53% 105.83% -54.07% -
  Horiz. % -125.19% 84.99% 117.92% 62.84% 94.54% 45.93% 100.00%
EY -1.05 1.55 1.12 2.10 1.39 2.87 1.32 -
  YoY % -167.74% 38.39% -46.67% 51.08% -51.57% 117.42% -
  Horiz. % -79.55% 117.42% 84.85% 159.09% 105.30% 217.42% 100.00%
DY 0.00 0.71 0.35 0.74 0.67 1.34 1.56 -
  YoY % 0.00% 102.86% -52.70% 10.45% -50.00% -14.10% -
  Horiz. % 0.00% 45.51% 22.44% 47.44% 42.95% 85.90% 100.00%
P/NAPS 1.14 1.32 1.51 2.36 1.61 1.46 0.60 11.28%
  YoY % -13.64% -12.58% -36.02% 46.58% 10.27% 143.33% -
  Horiz. % 190.00% 220.00% 251.67% 393.33% 268.33% 243.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers