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

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
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 4,340,588 3,281,350 3,063,952 2,887,712 2,720,072 2,175,626 2,161,896 58.94%
PBT 217,624 223,673 234,468 212,100 181,972 141,866 177,345 14.57%
Tax -69,028 -65,856 -71,510 -67,680 -61,036 -37,628 -37,933 48.88%
NP 148,596 157,817 162,957 144,420 120,936 104,238 139,412 4.33%
-
NP to SH 183,964 156,319 159,350 138,028 134,032 117,928 142,645 18.42%
-
Tax Rate 31.72% 29.44% 30.50% 31.91% 33.54% 26.52% 21.39% -
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%
-
Net Worth 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 857,726 25.39%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 78,617 69,711 61,168 56,242 56,237 54,607 47,909 38.99%
Div Payout % 42.74% 44.60% 38.39% 40.75% 41.96% 46.31% 33.59% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 857,726 25.39%
NOSH 1,310,284 1,181,549 1,176,309 1,171,714 1,171,608 1,161,852 1,159,089 8.49%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 3.42% 4.81% 5.32% 5.00% 4.45% 4.79% 6.45% -
ROE 15.26% 15.03% 15.75% 14.02% 14.67% 13.53% 16.63% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 331.27 277.72 260.47 246.45 232.17 187.25 186.52 46.50%
EPS 14.04 13.23 13.55 11.78 11.44 10.15 12.31 9.13%
DPS 6.00 5.90 5.20 4.80 4.80 4.70 4.13 28.18%
NAPS 0.92 0.88 0.86 0.84 0.78 0.75 0.74 15.57%
Adjusted Per Share Value based on latest NOSH - 1,175,695
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 110.33 83.41 77.88 73.40 69.14 55.30 54.95 58.95%
EPS 4.68 3.97 4.05 3.51 3.41 3.00 3.63 18.40%
DPS 2.00 1.77 1.55 1.43 1.43 1.39 1.22 38.90%
NAPS 0.3064 0.2643 0.2571 0.2502 0.2323 0.2215 0.218 25.39%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
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%
P/EPS 21.94 16.63 14.76 12.73 12.41 13.00 9.83 70.53%
EY 4.56 6.01 6.77 7.85 8.06 7.69 10.17 -41.33%
DY 1.95 2.68 2.60 3.20 3.38 3.56 3.42 -31.16%
P/NAPS 3.35 2.50 2.33 1.79 1.82 1.76 1.64 60.78%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
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%
P/EPS 22.08 19.12 14.99 14.77 12.06 13.20 9.67 73.13%
EY 4.53 5.23 6.67 6.77 8.29 7.57 10.34 -42.22%
DY 1.94 2.33 2.56 2.76 3.48 3.51 3.47 -32.06%
P/NAPS 3.37 2.88 2.36 2.07 1.77 1.79 1.61 63.41%

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