[VS] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jan-2017 [#2]

Profit Trend

QoQ- 2.98%

YoY- -21.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	4,340,588	3,281,350	3,063,952	2,887,712	2,720,072	2,175,626	2,161,896	58.94%
YoY %	32.28%	7.10%	6.10%	6.16%	25.02%	0.64%	-	-
Horiz. %	200.78%	151.78%	141.73%	133.57%	125.82%	100.64%	100.00%	-
PBT	217,624	223,673	234,468	212,100	181,972	141,866	177,345	14.57%
YoY %	-2.70%	-4.60%	10.55%	16.56%	28.27%	-20.01%	-	-
Horiz. %	122.71%	126.12%	132.21%	119.60%	102.61%	79.99%	100.00%	-
Tax	-69,028	-65,856	-71,510	-67,680	-61,036	-37,628	-37,933	48.88%
YoY %	-4.82%	7.91%	-5.66%	-10.89%	-62.21%	0.80%	-	-
Horiz. %	181.97%	173.61%	188.52%	178.42%	160.90%	99.20%	100.00%	-
NP	148,596	157,817	162,957	144,420	120,936	104,238	139,412	4.33%
YoY %	-5.84%	-3.15%	12.84%	19.42%	16.02%	-25.23%	-	-
Horiz. %	106.59%	113.20%	116.89%	103.59%	86.75%	74.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,964	156,319	159,350	138,028	134,032	117,928	142,645	18.42%
YoY %	17.68%	-1.90%	15.45%	2.98%	13.66%	-17.33%	-	-
Horiz. %	128.97%	109.59%	111.71%	96.76%	93.96%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.72%	29.44%	30.50%	31.91%	33.54%	26.52%	21.39%	-
YoY %	7.74%	-3.48%	-4.42%	-4.86%	26.47%	23.98%	-	-
Horiz. %	148.29%	137.63%	142.59%	149.18%	156.80%	123.98%	100.00%	-
Total Cost	4,191,992	3,123,533	2,900,994	2,743,292	2,599,136	2,071,388	2,022,484	62.34%
YoY %	34.21%	7.67%	5.75%	5.55%	25.48%	2.42%	-	-
Horiz. %	207.27%	154.44%	143.44%	135.64%	128.51%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	78,617	69,711	61,168	56,242	56,237	54,607	47,909	38.99%
YoY %	12.78%	13.97%	8.76%	0.01%	2.98%	13.98%	-	-
Horiz. %	164.10%	145.51%	127.68%	117.39%	117.38%	113.98%	100.00%	-
Div Payout %	42.74%	44.60%	38.39%	40.75%	41.96%	46.31%	33.59%	-
YoY %	-4.17%	16.18%	-5.79%	-2.88%	-9.39%	37.87%	-	-
Horiz. %	127.24%	132.78%	114.29%	121.32%	124.92%	137.87%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-
NOSH	1,310,284	1,181,549	1,176,309	1,171,714	1,171,608	1,161,852	1,159,089	8.49%
YoY %	10.90%	0.45%	0.39%	0.01%	0.84%	0.24%	-	-
Horiz. %	113.04%	101.94%	101.49%	101.09%	101.08%	100.24%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	3.42%	4.81%	5.32%	5.00%	4.45%	4.79%	6.45%	-
YoY %	-28.90%	-9.59%	6.40%	12.36%	-7.10%	-25.74%	-	-
Horiz. %	53.02%	74.57%	82.48%	77.52%	68.99%	74.26%	100.00%	-
ROE	15.26%	15.03%	15.75%	14.02%	14.67%	13.53%	16.63%	-
YoY %	1.53%	-4.57%	12.34%	-4.43%	8.43%	-18.64%	-	-
Horiz. %	91.76%	90.38%	94.71%	84.31%	88.21%	81.36%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	331.27	277.72	260.47	246.45	232.17	187.25	186.52	46.50%
YoY %	19.28%	6.62%	5.69%	6.15%	23.99%	0.39%	-	-
Horiz. %	177.61%	148.90%	139.65%	132.13%	124.47%	100.39%	100.00%	-
EPS	14.04	13.23	13.55	11.78	11.44	10.15	12.31	9.13%
YoY %	6.12%	-2.36%	15.03%	2.97%	12.71%	-17.55%	-	-
Horiz. %	114.05%	107.47%	110.07%	95.69%	92.93%	82.45%	100.00%	-
DPS	6.00	5.90	5.20	4.80	4.80	4.70	4.13	28.18%
YoY %	1.69%	13.46%	8.33%	0.00%	2.13%	13.80%	-	-
Horiz. %	145.28%	142.86%	125.91%	116.22%	116.22%	113.80%	100.00%	-
NAPS	0.92	0.88	0.86	0.84	0.78	0.75	0.74	15.57%
YoY %	4.55%	2.33%	2.38%	7.69%	4.00%	1.35%	-	-
Horiz. %	124.32%	118.92%	116.22%	113.51%	105.41%	101.35%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,175,695
RPS	111.74	84.47	78.87	74.34	70.02	56.01	55.65	58.95%
YoY %	32.28%	7.10%	6.09%	6.17%	25.01%	0.65%	-	-
Horiz. %	200.79%	151.79%	141.73%	133.58%	125.82%	100.65%	100.00%	-
EPS	4.74	4.02	4.10	3.55	3.45	3.04	3.67	18.54%
YoY %	17.91%	-1.95%	15.49%	2.90%	13.49%	-17.17%	-	-
Horiz. %	129.16%	109.54%	111.72%	96.73%	94.01%	82.83%	100.00%	-
DPS	2.02	1.79	1.57	1.45	1.45	1.41	1.23	39.07%
YoY %	12.85%	14.01%	8.28%	0.00%	2.84%	14.63%	-	-
Horiz. %	164.23%	145.53%	127.64%	117.89%	117.89%	114.63%	100.00%	-
NAPS	0.3103	0.2677	0.2604	0.2534	0.2352	0.2243	0.2208	25.38%
YoY %	15.91%	2.80%	2.76%	7.74%	4.86%	1.59%	-	-
Horiz. %	140.53%	121.24%	117.93%	114.76%	106.52%	101.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	3.08	2.20	2.00	1.50	1.42	1.32	1.21	-
P/RPS	0.93	0.79	0.77	0.61	0.61	0.70	0.65	26.89%
YoY %	17.72%	2.60%	26.23%	0.00%	-12.86%	7.69%	-	-
Horiz. %	143.08%	121.54%	118.46%	93.85%	93.85%	107.69%	100.00%	-
P/EPS	21.94	16.63	14.76	12.73	12.41	13.00	9.83	70.53%
YoY %	31.93%	12.67%	15.95%	2.58%	-4.54%	32.25%	-	-
Horiz. %	223.19%	169.18%	150.15%	129.50%	126.25%	132.25%	100.00%	-
EY	4.56	6.01	6.77	7.85	8.06	7.69	10.17	-41.33%
YoY %	-24.13%	-11.23%	-13.76%	-2.61%	4.81%	-24.39%	-	-
Horiz. %	44.84%	59.10%	66.57%	77.19%	79.25%	75.61%	100.00%	-
DY	1.95	2.68	2.60	3.20	3.38	3.56	3.42	-31.16%
YoY %	-27.24%	3.08%	-18.75%	-5.33%	-5.06%	4.09%	-	-
Horiz. %	57.02%	78.36%	76.02%	93.57%	98.83%	104.09%	100.00%	-
P/NAPS	3.35	2.50	2.33	1.79	1.82	1.76	1.64	60.78%
YoY %	34.00%	7.30%	30.17%	-1.65%	3.41%	7.32%	-	-
Horiz. %	204.27%	152.44%	142.07%	109.15%	110.98%	107.32%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	14/12/17	27/09/17	13/06/17	28/03/17	23/12/16	28/09/16	29/06/16	-
Price	3.10	2.53	2.03	1.74	1.38	1.34	1.19	-
P/RPS	0.94	0.91	0.78	0.71	0.59	0.72	0.64	29.12%
YoY %	3.30%	16.67%	9.86%	20.34%	-18.06%	12.50%	-	-
Horiz. %	146.87%	142.19%	121.88%	110.94%	92.19%	112.50%	100.00%	-
P/EPS	22.08	19.12	14.99	14.77	12.06	13.20	9.67	73.13%
YoY %	15.48%	27.55%	1.49%	22.47%	-8.64%	36.50%	-	-
Horiz. %	228.34%	197.72%	155.02%	152.74%	124.72%	136.50%	100.00%	-
EY	4.53	5.23	6.67	6.77	8.29	7.57	10.34	-42.22%
YoY %	-13.38%	-21.59%	-1.48%	-18.34%	9.51%	-26.79%	-	-
Horiz. %	43.81%	50.58%	64.51%	65.47%	80.17%	73.21%	100.00%	-
DY	1.94	2.33	2.56	2.76	3.48	3.51	3.47	-32.06%
YoY %	-16.74%	-8.98%	-7.25%	-20.69%	-0.85%	1.15%	-	-
Horiz. %	55.91%	67.15%	73.78%	79.54%	100.29%	101.15%	100.00%	-
P/NAPS	3.37	2.88	2.36	2.07	1.77	1.79	1.61	63.41%
YoY %	17.01%	22.03%	14.01%	16.95%	-1.12%	11.18%	-	-
Horiz. %	209.32%	178.88%	146.58%	128.57%	109.94%	111.18%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

10 Mins

BUY

2024-05-15 16:30:00

EMA 5

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

5 Mins

SELL

2024-05-15 16:20:00

MACD/RSI

5 Mins

SELL

2024-05-15 16:10:00

EMA 5

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

874

YTLPOWR

YTL POWER INTERNATIONAL BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

556

HARTA

HARTALEGA HOLDINGS BHD

550

PTRANS

PERAK TRANSIT BERHAD

547

HLIND

HONG LEONG INDUSTRIES BHD

532

GENTING

GENTING BHD

478

SENDAI

EVERSENDAI CORPORATION BERHAD

461

MYEG

MY E.G. SERVICES BHD

424

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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