[VS] QoQ Annualized Quarter Result on 30-Apr-2018 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2018

Quarter

30-Apr-2018 [#3]

Profit Trend

QoQ- -17.95%

YoY- -6.01%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Annualized Quarter Result
Revenue	4,116,528	4,302,468	4,089,191	4,104,340	4,396,888	4,340,588	3,281,350	16.27%
YoY %	-4.32%	5.22%	-0.37%	-6.65%	1.30%	32.28%	-	-
Horiz. %	125.45%	131.12%	124.62%	125.08%	134.00%	132.28%	100.00%	-
PBT	189,454	181,272	176,367	201,758	245,842	217,624	223,673	-10.45%
YoY %	4.51%	2.78%	-12.58%	-17.93%	12.97%	-2.70%	-	-
Horiz. %	84.70%	81.04%	78.85%	90.20%	109.91%	97.30%	100.00%	-
Tax	-61,102	-66,864	-38,133	-49,154	-60,216	-69,028	-65,856	-4.85%
YoY %	8.62%	-75.34%	22.42%	18.37%	12.77%	-4.82%	-	-
Horiz. %	92.78%	101.53%	57.90%	74.64%	91.44%	104.82%	100.00%	-
NP	128,352	114,408	138,234	152,604	185,626	148,596	157,817	-12.83%
YoY %	12.19%	-17.24%	-9.42%	-17.79%	24.92%	-5.84%	-	-
Horiz. %	81.33%	72.49%	87.59%	96.70%	117.62%	94.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,506	159,240	150,766	149,766	182,540	183,964	156,319	-0.34%
YoY %	-2.34%	5.62%	0.67%	-17.95%	-0.77%	17.68%	-	-
Horiz. %	99.48%	101.87%	96.45%	95.81%	116.77%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.25%	36.89%	21.62%	24.36%	24.49%	31.72%	29.44%	-
YoY %	-12.58%	70.63%	-11.25%	-0.53%	-22.79%	7.74%	-	-
Horiz. %	109.54%	125.31%	73.44%	82.74%	83.19%	107.74%	100.00%	-
Total Cost	3,988,176	4,188,060	3,950,957	3,951,736	4,211,262	4,191,992	3,123,533	17.64%
YoY %	-4.77%	6.00%	-0.02%	-6.16%	0.46%	34.21%	-	-
Horiz. %	127.68%	134.08%	126.49%	126.51%	134.82%	134.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,039,763	31.18%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	15.94%	-	-
Horiz. %	150.43%	138.63%	135.80%	119.87%	115.92%	115.94%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	71,912	68,637	79,003	61,875	76,930	78,617	69,711	2.08%
YoY %	4.77%	-13.12%	27.68%	-19.57%	-2.15%	12.78%	-	-
Horiz. %	103.16%	98.46%	113.33%	88.76%	110.36%	112.78%	100.00%	-
Div Payout %	46.24%	43.10%	52.40%	41.31%	42.14%	42.74%	44.60%	-
YoY %	7.29%	-17.75%	26.85%	-1.97%	-1.40%	-4.17%	-	-
Horiz. %	103.68%	96.64%	117.49%	92.62%	94.48%	95.83%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,039,763	31.18%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	15.94%	-	-
Horiz. %	150.43%	138.63%	135.80%	119.87%	115.92%	115.94%	100.00%	-
NOSH	1,815,031	1,715,948	1,697,150	1,333,533	1,311,365	1,310,284	1,181,549	33.02%
YoY %	5.77%	1.11%	27.27%	1.69%	0.08%	10.90%	-	-
Horiz. %	153.61%	145.23%	143.64%	112.86%	110.99%	110.90%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	3.12%	2.66%	3.38%	3.72%	4.22%	3.42%	4.81%	-
YoY %	17.29%	-21.30%	-9.14%	-11.85%	23.39%	-28.90%	-	-
Horiz. %	64.86%	55.30%	70.27%	77.34%	87.73%	71.10%	100.00%	-
ROE	9.94%	11.05%	10.68%	12.02%	15.15%	15.26%	15.03%	-
YoY %	-10.05%	3.46%	-11.15%	-20.66%	-0.72%	1.53%	-	-
Horiz. %	66.13%	73.52%	71.06%	79.97%	100.80%	101.53%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	228.97	250.73	243.27	309.55	342.92	331.27	277.72	-12.04%
YoY %	-8.68%	3.07%	-21.41%	-9.73%	3.52%	19.28%	-	-
Horiz. %	82.45%	90.28%	87.60%	111.46%	123.48%	119.28%	100.00%	-
EPS	8.86	9.28	9.27	11.73	14.60	14.04	13.23	-23.39%
YoY %	-4.53%	0.11%	-20.97%	-19.66%	3.99%	6.12%	-	-
Horiz. %	66.97%	70.14%	70.07%	88.66%	110.36%	106.12%	100.00%	-
DPS	4.00	4.00	4.70	4.67	6.00	6.00	5.90	-22.77%
YoY %	0.00%	-14.89%	0.64%	-22.17%	0.00%	1.69%	-	-
Horiz. %	67.80%	67.80%	79.66%	79.15%	101.69%	101.69%	100.00%	-
NAPS	0.87	0.84	0.84	0.94	0.94	0.92	0.88	-0.75%
YoY %	3.57%	0.00%	-10.64%	0.00%	2.17%	4.55%	-	-
Horiz. %	98.86%	95.45%	95.45%	106.82%	106.82%	104.55%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,333,533
RPS	106.06	110.85	105.35	105.74	113.28	111.83	84.54	16.27%
YoY %	-4.32%	5.22%	-0.37%	-6.66%	1.30%	32.28%	-	-
Horiz. %	125.46%	131.12%	124.62%	125.08%	134.00%	132.28%	100.00%	-
EPS	4.01	4.10	3.88	3.86	4.70	4.74	4.03	-0.33%
YoY %	-2.20%	5.67%	0.52%	-17.87%	-0.84%	17.62%	-	-
Horiz. %	99.50%	101.74%	96.28%	95.78%	116.63%	117.62%	100.00%	-
DPS	1.85	1.77	2.04	1.59	1.98	2.03	1.80	1.83%
YoY %	4.52%	-13.24%	28.30%	-19.70%	-2.46%	12.78%	-	-
Horiz. %	102.78%	98.33%	113.33%	88.33%	110.00%	112.78%	100.00%	-
NAPS	0.403	0.3714	0.3638	0.3211	0.3105	0.3106	0.2679	31.18%
YoY %	8.51%	2.09%	13.30%	3.41%	-0.03%	15.94%	-	-
Horiz. %	150.43%	138.63%	135.80%	119.86%	115.90%	115.94%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	0.81	1.60	1.68	2.25	3.05	3.08	2.20	-
P/RPS	0.35	0.64	0.69	0.73	0.89	0.93	0.79	-41.79%
YoY %	-45.31%	-7.25%	-5.48%	-17.98%	-4.30%	17.72%	-	-
Horiz. %	44.30%	81.01%	87.34%	92.41%	112.66%	117.72%	100.00%	-
P/EPS	9.36	17.24	18.73	19.92	21.42	21.94	16.63	-31.75%
YoY %	-45.71%	-7.96%	-5.97%	-7.00%	-2.37%	31.93%	-	-
Horiz. %	56.28%	103.67%	112.63%	119.78%	128.80%	131.93%	100.00%	-
EY	10.68	5.80	5.34	5.02	4.67	4.56	6.01	46.55%
YoY %	84.14%	8.61%	6.37%	7.49%	2.41%	-24.13%	-	-
Horiz. %	177.70%	96.51%	88.85%	83.53%	77.70%	75.87%	100.00%	-
DY	4.94	2.50	2.80	2.07	1.97	1.95	2.68	50.16%
YoY %	97.60%	-10.71%	35.27%	5.08%	1.03%	-27.24%	-	-
Horiz. %	184.33%	93.28%	104.48%	77.24%	73.51%	72.76%	100.00%	-
P/NAPS	0.93	1.90	2.00	2.39	3.24	3.35	2.50	-48.18%
YoY %	-51.05%	-5.00%	-16.32%	-26.23%	-3.28%	34.00%	-	-
Horiz. %	37.20%	76.00%	80.00%	95.60%	129.60%	134.00%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	14/12/18	25/09/18	28/06/18	28/03/18	14/12/17	27/09/17	-
Price	1.04	1.17	1.62	1.42	2.52	3.10	2.53	-
P/RPS	0.45	0.47	0.67	0.46	0.73	0.94	0.91	-37.38%
YoY %	-4.26%	-29.85%	45.65%	-36.99%	-22.34%	3.30%	-	-
Horiz. %	49.45%	51.65%	73.63%	50.55%	80.22%	103.30%	100.00%	-
P/EPS	12.02	12.61	18.06	12.57	17.70	22.08	19.12	-26.55%
YoY %	-4.68%	-30.18%	43.68%	-28.98%	-19.84%	15.48%	-	-
Horiz. %	62.87%	65.95%	94.46%	65.74%	92.57%	115.48%	100.00%	-
EY	8.32	7.93	5.54	7.95	5.65	4.53	5.23	36.15%
YoY %	4.92%	43.14%	-30.31%	40.71%	24.72%	-13.38%	-	-
Horiz. %	159.08%	151.63%	105.93%	152.01%	108.03%	86.62%	100.00%	-
DY	3.85	3.42	2.90	3.29	2.38	1.94	2.33	39.63%
YoY %	12.57%	17.93%	-11.85%	38.24%	22.68%	-16.74%	-	-
Horiz. %	165.24%	146.78%	124.46%	141.20%	102.15%	83.26%	100.00%	-
P/NAPS	1.20	1.39	1.93	1.51	2.68	3.37	2.88	-44.12%
YoY %	-13.67%	-27.98%	27.81%	-43.66%	-20.47%	17.01%	-	-
Horiz. %	41.67%	48.26%	67.01%	52.43%	93.06%	117.01%	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 ⃤ & 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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:50:00

ADX

5 Mins

BUY

2024-05-07 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 16:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-07 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-07 16:20:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

332

SNS

SNS NETWORK TECHNOLOGY BERHAD

332

MYEG

MY E.G. SERVICES BHD

317

DNEX

DAGANG NEXCHANGE BERHAD

301

YTL

YTL CORPORATION BHD

264

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More