Highlights

[VS] YoY Quarter Result on 2018-10-31 [#1]

Stock [VS]: V.S INDUSTRY BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     3.56%    YoY -     -13.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,075,617 1,085,147 680,018 612,465 544,558 437,263 327,839 21.89%
  YoY % -0.88% 59.58% 11.03% 12.47% 24.54% 33.38% -
  Horiz. % 328.09% 331.00% 207.42% 186.82% 166.11% 133.38% 100.00%
PBT 45,318 54,406 45,493 74,860 42,701 10,180 10,465 27.66%
  YoY % -16.70% 19.59% -39.23% 75.31% 319.46% -2.72% -
  Horiz. % 433.04% 519.89% 434.72% 715.34% 408.04% 97.28% 100.00%
Tax -16,716 -17,257 -15,259 -16,186 -8,463 -2,712 -2,678 35.67%
  YoY % 3.13% -13.09% 5.73% -91.26% -212.06% -1.27% -
  Horiz. % 624.20% 644.40% 569.79% 604.41% 316.02% 101.27% 100.00%
NP 28,602 37,149 30,234 58,674 34,238 7,468 7,787 24.20%
  YoY % -23.01% 22.87% -48.47% 71.37% 358.46% -4.10% -
  Horiz. % 367.30% 477.06% 388.26% 753.49% 439.68% 95.90% 100.00%
NP to SH 39,810 45,991 33,508 60,177 35,224 9,562 7,663 31.59%
  YoY % -13.44% 37.25% -44.32% 70.84% 268.37% 24.78% -
  Horiz. % 519.51% 600.17% 437.27% 785.29% 459.66% 124.78% 100.00%
Tax Rate 36.89 % 31.72 % 33.54 % 21.62 % 19.82 % 26.64 % 25.59 % 6.28%
  YoY % 16.30% -5.43% 55.13% 9.08% -25.60% 4.10% -
  Horiz. % 144.16% 123.95% 131.07% 84.49% 77.45% 104.10% 100.00%
Total Cost 1,047,015 1,047,998 649,784 553,791 510,320 429,795 320,052 21.83%
  YoY % -0.09% 61.28% 17.33% 8.52% 18.74% 34.29% -
  Horiz. % 327.14% 327.45% 203.02% 173.03% 159.45% 134.29% 100.00%
Net Worth 1,441,396 1,205,462 913,854 853,083 575,286 479,910 402,171 23.70%
  YoY % 19.57% 31.91% 7.12% 48.29% 19.87% 19.33% -
  Horiz. % 358.40% 299.74% 227.23% 212.12% 143.04% 119.33% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 17,159 19,654 14,059 17,292 5,890 3,984 3,623 29.57%
  YoY % -12.69% 39.80% -18.70% 193.57% 47.84% 9.96% -
  Horiz. % 473.60% 542.46% 388.04% 477.27% 162.57% 109.96% 100.00%
Div Payout % 43.10 % 42.74 % 41.96 % 28.74 % 16.72 % 41.67 % 47.28 % -1.53%
  YoY % 0.84% 1.86% 46.00% 71.89% -59.88% -11.87% -
  Horiz. % 91.16% 90.40% 88.75% 60.79% 35.36% 88.13% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,441,396 1,205,462 913,854 853,083 575,286 479,910 402,171 23.70%
  YoY % 19.57% 31.91% 7.12% 48.29% 19.87% 19.33% -
  Horiz. % 358.40% 299.74% 227.23% 212.12% 143.04% 119.33% 100.00%
NOSH 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 181,158 45.43%
  YoY % 30.96% 11.84% 1.63% 487.14% 8.42% -0.03% -
  Horiz. % 947.21% 723.28% 646.73% 636.36% 108.38% 99.97% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.66 % 3.42 % 4.45 % 9.58 % 6.29 % 1.71 % 2.38 % 1.87%
  YoY % -22.22% -23.15% -53.55% 52.31% 267.84% -28.15% -
  Horiz. % 111.76% 143.70% 186.97% 402.52% 264.29% 71.85% 100.00%
ROE 2.76 % 3.82 % 3.67 % 7.05 % 6.12 % 1.99 % 1.91 % 6.32%
  YoY % -27.75% 4.09% -47.94% 15.20% 207.54% 4.19% -
  Horiz. % 144.50% 200.00% 192.15% 369.11% 320.42% 104.19% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 62.68 82.82 58.04 53.13 277.35 241.45 180.97 -16.19%
  YoY % -24.32% 42.69% 9.24% -80.84% 14.87% 33.42% -
  Horiz. % 34.64% 45.76% 32.07% 29.36% 153.26% 133.42% 100.00%
EPS 2.32 3.51 2.86 5.22 17.94 5.28 4.23 -9.52%
  YoY % -33.90% 22.73% -45.21% -70.90% 239.77% 24.82% -
  Horiz. % 54.85% 82.98% 67.61% 123.40% 424.11% 124.82% 100.00%
DPS 1.00 1.50 1.20 1.50 3.00 2.20 2.00 -10.91%
  YoY % -33.33% 25.00% -20.00% -50.00% 36.36% 10.00% -
  Horiz. % 50.00% 75.00% 60.00% 75.00% 150.00% 110.00% 100.00%
NAPS 0.8400 0.9200 0.7800 0.7400 2.9300 2.6500 2.2200 -14.95%
  YoY % -8.70% 17.95% 5.41% -74.74% 10.57% 19.37% -
  Horiz. % 37.84% 41.44% 35.14% 33.33% 131.98% 119.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,857,721
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 57.90 58.41 36.60 32.97 29.31 23.54 17.65 21.88%
  YoY % -0.87% 59.59% 11.01% 12.49% 24.51% 33.37% -
  Horiz. % 328.05% 330.93% 207.37% 186.80% 166.06% 133.37% 100.00%
EPS 2.14 2.48 1.80 3.24 1.90 0.51 0.41 31.69%
  YoY % -13.71% 37.78% -44.44% 70.53% 272.55% 24.39% -
  Horiz. % 521.95% 604.88% 439.02% 790.24% 463.41% 124.39% 100.00%
DPS 0.92 1.06 0.76 0.93 0.32 0.21 0.20 28.95%
  YoY % -13.21% 39.47% -18.28% 190.63% 52.38% 5.00% -
  Horiz. % 460.00% 530.00% 380.00% 465.00% 160.00% 105.00% 100.00%
NAPS 0.7759 0.6489 0.4919 0.4592 0.3097 0.2583 0.2165 23.69%
  YoY % 19.57% 31.92% 7.12% 48.27% 19.90% 19.31% -
  Horiz. % 358.38% 299.72% 227.21% 212.10% 143.05% 119.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.6000 3.0800 1.4200 1.5500 2.4800 1.3500 1.5000 -
P/RPS 2.55 3.72 2.45 2.92 0.89 0.56 0.83 20.56%
  YoY % -31.45% 51.84% -16.10% 228.09% 58.93% -32.53% -
  Horiz. % 307.23% 448.19% 295.18% 351.81% 107.23% 67.47% 100.00%
P/EPS 68.97 87.75 49.65 29.69 13.82 25.57 35.46 11.72%
  YoY % -21.40% 76.74% 67.23% 114.83% -45.95% -27.89% -
  Horiz. % 194.50% 247.46% 140.02% 83.73% 38.97% 72.11% 100.00%
EY 1.45 1.14 2.01 3.37 7.23 3.91 2.82 -10.49%
  YoY % 27.19% -43.28% -40.36% -53.39% 84.91% 38.65% -
  Horiz. % 51.42% 40.43% 71.28% 119.50% 256.38% 138.65% 100.00%
DY 0.62 0.49 0.85 0.97 1.21 1.63 1.33 -11.94%
  YoY % 26.53% -42.35% -12.37% -19.83% -25.77% 22.56% -
  Horiz. % 46.62% 36.84% 63.91% 72.93% 90.98% 122.56% 100.00%
P/NAPS 1.90 3.35 1.82 2.09 0.85 0.51 0.68 18.67%
  YoY % -43.28% 84.07% -12.92% 145.88% 66.67% -25.00% -
  Horiz. % 279.41% 492.65% 267.65% 307.35% 125.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 -
Price 1.1700 3.1000 1.3800 1.5700 2.1700 1.4000 1.4500 -
P/RPS 1.87 3.74 2.38 2.96 0.78 0.58 0.80 15.19%
  YoY % -50.00% 57.14% -19.59% 279.49% 34.48% -27.50% -
  Horiz. % 233.75% 467.50% 297.50% 370.00% 97.50% 72.50% 100.00%
P/EPS 50.43 88.32 48.25 30.08 12.10 26.52 34.28 6.64%
  YoY % -42.90% 83.05% 60.41% 148.60% -54.37% -22.64% -
  Horiz. % 147.11% 257.64% 140.75% 87.75% 35.30% 77.36% 100.00%
EY 1.98 1.13 2.07 3.32 8.27 3.77 2.92 -6.27%
  YoY % 75.22% -45.41% -37.65% -59.85% 119.36% 29.11% -
  Horiz. % 67.81% 38.70% 70.89% 113.70% 283.22% 129.11% 100.00%
DY 0.85 0.48 0.87 0.96 1.38 1.57 1.38 -7.76%
  YoY % 77.08% -44.83% -9.37% -30.43% -12.10% 13.77% -
  Horiz. % 61.59% 34.78% 63.04% 69.57% 100.00% 113.77% 100.00%
P/NAPS 1.39 3.37 1.77 2.12 0.74 0.53 0.65 13.50%
  YoY % -58.75% 90.40% -16.51% 186.49% 39.62% -18.46% -
  Horiz. % 213.85% 518.46% 272.31% 326.15% 113.85% 81.54% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers