[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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Annualized Quarter Result
Revenue	4,104,340	4,396,888	4,340,588	3,281,350	3,063,952	2,887,712	2,720,072	31.65%
YoY %	-6.65%	1.30%	32.28%	7.10%	6.10%	6.16%	-	-
Horiz. %	150.89%	161.65%	159.58%	120.63%	112.64%	106.16%	100.00%	-
PBT	201,758	245,842	217,624	223,673	234,468	212,100	181,972	7.14%
YoY %	-17.93%	12.97%	-2.70%	-4.60%	10.55%	16.56%	-	-
Horiz. %	110.87%	135.10%	119.59%	122.92%	128.85%	116.56%	100.00%	-
Tax	-49,154	-60,216	-69,028	-65,856	-71,510	-67,680	-61,036	-13.47%
YoY %	18.37%	12.77%	-4.82%	7.91%	-5.66%	-10.89%	-	-
Horiz. %	80.53%	98.66%	113.09%	107.90%	117.16%	110.89%	100.00%	-
NP	152,604	185,626	148,596	157,817	162,957	144,420	120,936	16.82%
YoY %	-17.79%	24.92%	-5.84%	-3.15%	12.84%	19.42%	-	-
Horiz. %	126.19%	153.49%	122.87%	130.50%	134.75%	119.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,766	182,540	183,964	156,319	159,350	138,028	134,032	7.70%
YoY %	-17.95%	-0.77%	17.68%	-1.90%	15.45%	2.98%	-	-
Horiz. %	111.74%	136.19%	137.25%	116.63%	118.89%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	24.49%	31.72%	29.44%	30.50%	31.91%	33.54%	-
YoY %	-0.53%	-22.79%	7.74%	-3.48%	-4.42%	-4.86%	-	-
Horiz. %	72.63%	73.02%	94.57%	87.78%	90.94%	95.14%	100.00%	-
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%
YoY %	-6.16%	0.46%	34.21%	7.67%	5.75%	5.55%	-	-
Horiz. %	152.04%	162.03%	161.28%	120.18%	111.61%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,246,345	1,205,245	1,205,462	1,039,763	1,011,625	984,240	913,854	23.05%
YoY %	3.41%	-0.02%	15.94%	2.78%	2.78%	7.70%	-	-
Horiz. %	136.38%	131.89%	131.91%	113.78%	110.70%	107.70%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	61,875	76,930	78,617	69,711	61,168	56,242	56,237	6.59%
YoY %	-19.57%	-2.15%	12.78%	13.97%	8.76%	0.01%	-	-
Horiz. %	110.03%	136.80%	139.80%	123.96%	108.77%	100.01%	100.00%	-
Div Payout %	41.31%	42.14%	42.74%	44.60%	38.39%	40.75%	41.96%	-
YoY %	-1.97%	-1.40%	-4.17%	16.18%	-5.79%	-2.88%	-	-
Horiz. %	98.45%	100.43%	101.86%	106.29%	91.49%	97.12%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	1,246,345	1,205,245	1,205,462	1,039,763	1,011,625	984,240	913,854	23.05%
YoY %	3.41%	-0.02%	15.94%	2.78%	2.78%	7.70%	-	-
Horiz. %	136.38%	131.89%	131.91%	113.78%	110.70%	107.70%	100.00%	-
NOSH	1,333,533	1,311,365	1,310,284	1,181,549	1,176,309	1,171,714	1,171,608	9.03%
YoY %	1.69%	0.08%	10.90%	0.45%	0.39%	0.01%	-	-
Horiz. %	113.82%	111.93%	111.84%	100.85%	100.40%	100.01%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	3.72%	4.22%	3.42%	4.81%	5.32%	5.00%	4.45%	-
YoY %	-11.85%	23.39%	-28.90%	-9.59%	6.40%	12.36%	-	-
Horiz. %	83.60%	94.83%	76.85%	108.09%	119.55%	112.36%	100.00%	-
ROE	12.02%	15.15%	15.26%	15.03%	15.75%	14.02%	14.67%	-
YoY %	-20.66%	-0.72%	1.53%	-4.57%	12.34%	-4.43%	-	-
Horiz. %	81.94%	103.27%	104.02%	102.45%	107.36%	95.57%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	309.55	342.92	331.27	277.72	260.47	246.45	232.17	21.20%
YoY %	-9.73%	3.52%	19.28%	6.62%	5.69%	6.15%	-	-
Horiz. %	133.33%	147.70%	142.68%	119.62%	112.19%	106.15%	100.00%	-
EPS	11.73	14.60	14.04	13.23	13.55	11.78	11.44	1.68%
YoY %	-19.66%	3.99%	6.12%	-2.36%	15.03%	2.97%	-	-
Horiz. %	102.53%	127.62%	122.73%	115.65%	118.44%	102.97%	100.00%	-
DPS	4.67	6.00	6.00	5.90	5.20	4.80	4.80	-1.81%
YoY %	-22.17%	0.00%	1.69%	13.46%	8.33%	0.00%	-	-
Horiz. %	97.29%	125.00%	125.00%	122.92%	108.33%	100.00%	100.00%	-
NAPS	0.94	0.94	0.92	0.88	0.86	0.84	0.78	13.28%
YoY %	0.00%	2.17%	4.55%	2.33%	2.38%	7.69%	-	-
Horiz. %	120.51%	120.51%	117.95%	112.82%	110.26%	107.69%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,195,000
RPS	104.31	111.74	110.31	83.39	77.87	73.39	69.13	31.65%
YoY %	-6.65%	1.30%	32.28%	7.09%	6.10%	6.16%	-	-
Horiz. %	150.89%	161.64%	159.57%	120.63%	112.64%	106.16%	100.00%	-
EPS	3.81	4.64	4.68	3.97	4.05	3.51	3.41	7.69%
YoY %	-17.89%	-0.85%	17.88%	-1.98%	15.38%	2.93%	-	-
Horiz. %	111.73%	136.07%	137.24%	116.42%	118.77%	102.93%	100.00%	-
DPS	1.57	1.96	2.00	1.77	1.55	1.43	1.43	6.44%
YoY %	-19.90%	-2.00%	12.99%	14.19%	8.39%	0.00%	-	-
Horiz. %	109.79%	137.06%	139.86%	123.78%	108.39%	100.00%	100.00%	-
NAPS	0.3168	0.3063	0.3064	0.2642	0.2571	0.2501	0.2323	23.04%
YoY %	3.43%	-0.03%	15.97%	2.76%	2.80%	7.66%	-	-
Horiz. %	136.38%	131.86%	131.90%	113.73%	110.68%	107.66%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-17.98%	-4.30%	17.72%	2.60%	26.23%	0.00%	-	-
Horiz. %	119.67%	145.90%	152.46%	129.51%	126.23%	100.00%	100.00%	-
P/EPS	19.92	21.42	21.94	16.63	14.76	12.73	12.41	37.21%
YoY %	-7.00%	-2.37%	31.93%	12.67%	15.95%	2.58%	-	-
Horiz. %	160.52%	172.60%	176.79%	134.00%	118.94%	102.58%	100.00%	-
EY	5.02	4.67	4.56	6.01	6.77	7.85	8.06	-27.13%
YoY %	7.49%	2.41%	-24.13%	-11.23%	-13.76%	-2.61%	-	-
Horiz. %	62.28%	57.94%	56.58%	74.57%	84.00%	97.39%	100.00%	-
DY	2.07	1.97	1.95	2.68	2.60	3.20	3.38	-27.94%
YoY %	5.08%	1.03%	-27.24%	3.08%	-18.75%	-5.33%	-	-
Horiz. %	61.24%	58.28%	57.69%	79.29%	76.92%	94.67%	100.00%	-
P/NAPS	2.39	3.24	3.35	2.50	2.33	1.79	1.82	19.97%
YoY %	-26.23%	-3.28%	34.00%	7.30%	30.17%	-1.65%	-	-
Horiz. %	131.32%	178.02%	184.07%	137.36%	128.02%	98.35%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-36.99%	-22.34%	3.30%	16.67%	9.86%	20.34%	-	-
Horiz. %	77.97%	123.73%	159.32%	154.24%	132.20%	120.34%	100.00%	-
P/EPS	12.57	17.70	22.08	19.12	14.99	14.77	12.06	2.80%
YoY %	-28.98%	-19.84%	15.48%	27.55%	1.49%	22.47%	-	-
Horiz. %	104.23%	146.77%	183.08%	158.54%	124.30%	122.47%	100.00%	-
EY	7.95	5.65	4.53	5.23	6.67	6.77	8.29	-2.76%
YoY %	40.71%	24.72%	-13.38%	-21.59%	-1.48%	-18.34%	-	-
Horiz. %	95.90%	68.15%	54.64%	63.09%	80.46%	81.66%	100.00%	-
DY	3.29	2.38	1.94	2.33	2.56	2.76	3.48	-3.68%
YoY %	38.24%	22.68%	-16.74%	-8.98%	-7.25%	-20.69%	-	-
Horiz. %	94.54%	68.39%	55.75%	66.95%	73.56%	79.31%	100.00%	-
P/NAPS	1.51	2.68	3.37	2.88	2.36	2.07	1.77	-10.07%
YoY %	-43.66%	-20.47%	17.01%	22.03%	14.01%	16.95%	-	-
Horiz. %	85.31%	151.41%	190.40%	162.71%	133.33%	116.95%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos