[VS] QoQ Annualized Quarter Result on 31-Jul-2017 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- -1.9%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 4,104,340 4,396,888 4,340,588 3,281,350 3,063,952 2,887,712 2,720,072 31.65%
PBT 201,758 245,842 217,624 223,673 234,468 212,100 181,972 7.14%
Tax -49,154 -60,216 -69,028 -65,856 -71,510 -67,680 -61,036 -13.47%
NP 152,604 185,626 148,596 157,817 162,957 144,420 120,936 16.82%
-
NP to SH 149,766 182,540 183,964 156,319 159,350 138,028 134,032 7.70%
-
Tax Rate 24.36% 24.49% 31.72% 29.44% 30.50% 31.91% 33.54% -
Total Cost 3,951,736 4,211,262 4,191,992 3,123,533 2,900,994 2,743,292 2,599,136 32.32%
-
Net Worth 1,246,345 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 23.05%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 61,875 76,930 78,617 69,711 61,168 56,242 56,237 6.59%
Div Payout % 41.31% 42.14% 42.74% 44.60% 38.39% 40.75% 41.96% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,246,345 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 23.05%
NOSH 1,333,533 1,311,365 1,310,284 1,181,549 1,176,309 1,171,714 1,171,608 9.03%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 3.72% 4.22% 3.42% 4.81% 5.32% 5.00% 4.45% -
ROE 12.02% 15.15% 15.26% 15.03% 15.75% 14.02% 14.67% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 309.55 342.92 331.27 277.72 260.47 246.45 232.17 21.20%
EPS 11.73 14.60 14.04 13.23 13.55 11.78 11.44 1.68%
DPS 4.67 6.00 6.00 5.90 5.20 4.80 4.80 -1.81%
NAPS 0.94 0.94 0.92 0.88 0.86 0.84 0.78 13.28%
Adjusted Per Share Value based on latest NOSH - 1,195,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 105.74 113.28 111.83 84.54 78.94 74.40 70.08 31.65%
EPS 3.86 4.70 4.74 4.03 4.11 3.56 3.45 7.79%
DPS 1.59 1.98 2.03 1.80 1.58 1.45 1.45 6.35%
NAPS 0.3211 0.3105 0.3106 0.2679 0.2606 0.2536 0.2354 23.06%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 2.25 3.05 3.08 2.20 2.00 1.50 1.42 -
P/RPS 0.73 0.89 0.93 0.79 0.77 0.61 0.61 12.75%
P/EPS 19.92 21.42 21.94 16.63 14.76 12.73 12.41 37.21%
EY 5.02 4.67 4.56 6.01 6.77 7.85 8.06 -27.13%
DY 2.07 1.97 1.95 2.68 2.60 3.20 3.38 -27.94%
P/NAPS 2.39 3.24 3.35 2.50 2.33 1.79 1.82 19.97%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 -
Price 1.42 2.52 3.10 2.53 2.03 1.74 1.38 -
P/RPS 0.46 0.73 0.94 0.91 0.78 0.71 0.59 -15.32%
P/EPS 12.57 17.70 22.08 19.12 14.99 14.77 12.06 2.80%
EY 7.95 5.65 4.53 5.23 6.67 6.77 8.29 -2.76%
DY 3.29 2.38 1.94 2.33 2.56 2.76 3.48 -3.68%
P/NAPS 1.51 2.68 3.37 2.88 2.36 2.07 1.77 -10.07%

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