[VS] QoQ Annualized Quarter Result on 30-Apr-2017 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 15.45%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 4,396,888 4,340,588 3,281,350 3,063,952 2,887,712 2,720,072 2,175,626 59.64%
PBT 245,842 217,624 223,673 234,468 212,100 181,972 141,866 44.12%
Tax -60,216 -69,028 -65,856 -71,510 -67,680 -61,036 -37,628 36.69%
NP 185,626 148,596 157,817 162,957 144,420 120,936 104,238 46.76%
-
NP to SH 182,540 183,964 156,319 159,350 138,028 134,032 117,928 33.70%
-
Tax Rate 24.49% 31.72% 29.44% 30.50% 31.91% 33.54% 26.52% -
Total Cost 4,211,262 4,191,992 3,123,533 2,900,994 2,743,292 2,599,136 2,071,388 60.27%
-
Net Worth 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 24.06%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 76,930 78,617 69,711 61,168 56,242 56,237 54,607 25.59%
Div Payout % 42.14% 42.74% 44.60% 38.39% 40.75% 41.96% 46.31% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 24.06%
NOSH 1,311,365 1,310,284 1,181,549 1,176,309 1,171,714 1,171,608 1,161,852 8.38%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 4.22% 3.42% 4.81% 5.32% 5.00% 4.45% 4.79% -
ROE 15.15% 15.26% 15.03% 15.75% 14.02% 14.67% 13.53% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 342.92 331.27 277.72 260.47 246.45 232.17 187.25 49.52%
EPS 14.60 14.04 13.23 13.55 11.78 11.44 10.15 27.34%
DPS 6.00 6.00 5.90 5.20 4.80 4.80 4.70 17.62%
NAPS 0.94 0.92 0.88 0.86 0.84 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 1,185,422
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 113.28 111.83 84.54 78.94 74.40 70.08 56.05 59.64%
EPS 4.70 4.74 4.03 4.11 3.56 3.45 3.04 33.59%
DPS 1.98 2.03 1.80 1.58 1.45 1.45 1.41 25.32%
NAPS 0.3105 0.3106 0.2679 0.2606 0.2536 0.2354 0.2245 24.06%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 3.05 3.08 2.20 2.00 1.50 1.42 1.32 -
P/RPS 0.89 0.93 0.79 0.77 0.61 0.61 0.70 17.31%
P/EPS 21.42 21.94 16.63 14.76 12.73 12.41 13.00 39.37%
EY 4.67 4.56 6.01 6.77 7.85 8.06 7.69 -28.22%
DY 1.97 1.95 2.68 2.60 3.20 3.38 3.56 -32.52%
P/NAPS 3.24 3.35 2.50 2.33 1.79 1.82 1.76 50.03%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 -
Price 2.52 3.10 2.53 2.03 1.74 1.38 1.34 -
P/RPS 0.73 0.94 0.91 0.78 0.71 0.59 0.72 0.92%
P/EPS 17.70 22.08 19.12 14.99 14.77 12.06 13.20 21.53%
EY 5.65 4.53 5.23 6.67 6.77 8.29 7.57 -17.67%
DY 2.38 1.94 2.33 2.56 2.76 3.48 3.51 -22.76%
P/NAPS 2.68 3.37 2.88 2.36 2.07 1.77 1.79 30.77%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment