[VS] QoQ Cumulative Quarter Result on 30-Apr-2017 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

13-Jun-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

30-Apr-2017 [#3]

Profit Trend

QoQ- 73.17%

YoY- 11.71%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	2,198,444	1,085,147	3,281,350	2,297,964	1,443,856	680,018	2,175,626	0.69%
YoY %	102.59%	-66.93%	42.79%	59.15%	112.33%	-68.74%	-	-
Horiz. %	101.05%	49.88%	150.82%	105.62%	66.37%	31.26%	100.00%	-
PBT	122,921	54,406	223,673	175,851	106,050	45,493	141,866	-9.08%
YoY %	125.93%	-75.68%	27.19%	65.82%	133.11%	-67.93%	-	-
Horiz. %	86.65%	38.35%	157.66%	123.96%	74.75%	32.07%	100.00%	-
Tax	-30,108	-17,257	-65,856	-53,633	-33,840	-15,259	-37,628	-13.77%
YoY %	-74.47%	73.80%	-22.79%	-58.49%	-121.77%	59.45%	-	-
Horiz. %	80.01%	45.86%	175.02%	142.53%	89.93%	40.55%	100.00%	-
NP	92,813	37,149	157,817	122,218	72,210	30,234	104,238	-7.42%
YoY %	149.84%	-76.46%	29.13%	69.25%	138.84%	-71.00%	-	-
Horiz. %	89.04%	35.64%	151.40%	117.25%	69.27%	29.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,270	45,991	156,319	119,513	69,014	33,508	117,928	-15.66%
YoY %	98.45%	-70.58%	30.80%	73.17%	105.96%	-71.59%	-	-
Horiz. %	77.39%	39.00%	132.55%	101.34%	58.52%	28.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	31.72%	29.44%	30.50%	31.91%	33.54%	26.52%	-
YoY %	-22.79%	7.74%	-3.48%	-4.42%	-4.86%	26.47%	-	-
Horiz. %	92.35%	119.61%	111.01%	115.01%	120.32%	126.47%	100.00%	-
Total Cost	2,105,631	1,047,998	3,123,533	2,175,746	1,371,646	649,784	2,071,388	1.09%
YoY %	100.92%	-66.45%	43.56%	58.62%	111.09%	-68.63%	-	-
Horiz. %	101.65%	50.59%	150.79%	105.04%	66.22%	31.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,205,245	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	24.06%
YoY %	-0.02%	15.94%	2.78%	2.78%	7.70%	4.87%	-	-
Horiz. %	138.31%	138.34%	119.32%	116.09%	112.95%	104.87%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	38,465	19,654	69,711	45,876	28,121	14,059	54,607	-20.78%
YoY %	95.71%	-71.81%	51.96%	63.14%	100.02%	-74.25%	-	-
Horiz. %	70.44%	35.99%	127.66%	84.01%	51.50%	25.75%	100.00%	-
Div Payout %	42.14%	42.74%	44.60%	38.39%	40.75%	41.96%	46.31%	-
YoY %	-1.40%	-4.17%	16.18%	-5.79%	-2.88%	-9.39%	-	-
Horiz. %	91.00%	92.29%	96.31%	82.90%	87.99%	90.61%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	1,205,245	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	24.06%
YoY %	-0.02%	15.94%	2.78%	2.78%	7.70%	4.87%	-	-
Horiz. %	138.31%	138.34%	119.32%	116.09%	112.95%	104.87%	100.00%	-
NOSH	1,311,365	1,310,284	1,181,549	1,176,309	1,171,714	1,171,608	1,161,852	8.38%
YoY %	0.08%	10.90%	0.45%	0.39%	0.01%	0.84%	-	-
Horiz. %	112.87%	112.78%	101.70%	101.24%	100.85%	100.84%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	4.22%	3.42%	4.81%	5.32%	5.00%	4.45%	4.79%	-
YoY %	23.39%	-28.90%	-9.59%	6.40%	12.36%	-7.10%	-	-
Horiz. %	88.10%	71.40%	100.42%	111.06%	104.38%	92.90%	100.00%	-
ROE	7.57%	3.82%	15.03%	11.81%	7.01%	3.67%	13.53%	-
YoY %	98.17%	-74.58%	27.27%	68.47%	91.01%	-72.88%	-	-
Horiz. %	55.95%	28.23%	111.09%	87.29%	51.81%	27.12%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	171.46	82.82	277.72	195.35	123.23	58.04	187.25	-5.68%
YoY %	107.03%	-70.18%	42.17%	58.52%	112.32%	-69.00%	-	-
Horiz. %	91.57%	44.23%	148.32%	104.33%	65.81%	31.00%	100.00%	-
EPS	7.30	3.51	13.23	10.16	5.89	2.86	10.15	-19.67%
YoY %	107.98%	-73.47%	30.22%	72.50%	105.94%	-71.82%	-	-
Horiz. %	71.92%	34.58%	130.34%	100.10%	58.03%	28.18%	100.00%	-
DPS	3.00	1.50	5.90	3.90	2.40	1.20	4.70	-25.80%
YoY %	100.00%	-74.58%	51.28%	62.50%	100.00%	-74.47%	-	-
Horiz. %	63.83%	31.91%	125.53%	82.98%	51.06%	25.53%	100.00%	-
NAPS	0.94	0.92	0.88	0.86	0.84	0.78	0.75	16.19%
YoY %	2.17%	4.55%	2.33%	2.38%	7.69%	4.00%	-	-
Horiz. %	125.33%	122.67%	117.33%	114.67%	112.00%	104.00%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,422
RPS	55.88	27.58	83.41	58.41	36.70	17.28	55.30	0.69%
YoY %	102.61%	-66.93%	42.80%	59.16%	112.38%	-68.75%	-	-
Horiz. %	101.05%	49.87%	150.83%	105.62%	66.37%	31.25%	100.00%	-
EPS	2.32	1.17	3.97	3.04	1.75	0.85	3.00	-15.70%
YoY %	98.29%	-70.53%	30.59%	73.71%	105.88%	-71.67%	-	-
Horiz. %	77.33%	39.00%	132.33%	101.33%	58.33%	28.33%	100.00%	-
DPS	0.98	0.50	1.77	1.17	0.71	0.36	1.39	-20.73%
YoY %	96.00%	-71.75%	51.28%	64.79%	97.22%	-74.10%	-	-
Horiz. %	70.50%	35.97%	127.34%	84.17%	51.08%	25.90%	100.00%	-
NAPS	0.3063	0.3064	0.2643	0.2571	0.2502	0.2323	0.2215	24.04%
YoY %	-0.03%	15.93%	2.80%	2.76%	7.71%	4.88%	-	-
Horiz. %	138.28%	138.33%	119.32%	116.07%	112.96%	104.88%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	3.05	3.08	2.20	2.00	1.50	1.42	1.32	-
P/RPS	1.78	3.72	0.79	1.02	1.22	2.45	0.70	85.98%
YoY %	-52.15%	370.89%	-22.55%	-16.39%	-50.20%	250.00%	-	-
Horiz. %	254.29%	531.43%	112.86%	145.71%	174.29%	350.00%	100.00%	-
P/EPS	42.85	87.75	16.63	19.69	25.47	49.65	13.00	121.00%
YoY %	-51.17%	427.66%	-15.54%	-22.69%	-48.70%	281.92%	-	-
Horiz. %	329.62%	675.00%	127.92%	151.46%	195.92%	381.92%	100.00%	-
EY	2.33	1.14	6.01	5.08	3.93	2.01	7.69	-54.79%
YoY %	104.39%	-81.03%	18.31%	29.26%	95.52%	-73.86%	-	-
Horiz. %	30.30%	14.82%	78.15%	66.06%	51.11%	26.14%	100.00%	-
DY	0.98	0.49	2.68	1.95	1.60	0.85	3.56	-57.58%
YoY %	100.00%	-81.72%	37.44%	21.88%	88.24%	-76.12%	-	-
Horiz. %	27.53%	13.76%	75.28%	54.78%	44.94%	23.88%	100.00%	-
P/NAPS	3.24	3.35	2.50	2.33	1.79	1.82	1.76	50.03%
YoY %	-3.28%	34.00%	7.30%	30.17%	-1.65%	3.41%	-	-
Horiz. %	184.09%	190.34%	142.05%	132.39%	101.70%	103.41%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	14/12/17	27/09/17	13/06/17	28/03/17	23/12/16	28/09/16	-
Price	2.52	3.10	2.53	2.03	1.74	1.38	1.34	-
P/RPS	1.47	3.74	0.91	1.04	1.41	2.38	0.72	60.72%
YoY %	-60.70%	310.99%	-12.50%	-26.24%	-40.76%	230.56%	-	-
Horiz. %	204.17%	519.44%	126.39%	144.44%	195.83%	330.56%	100.00%	-
P/EPS	35.40	88.32	19.12	19.98	29.54	48.25	13.20	92.68%
YoY %	-59.92%	361.92%	-4.30%	-32.36%	-38.78%	265.53%	-	-
Horiz. %	268.18%	669.09%	144.85%	151.36%	223.79%	365.53%	100.00%	-
EY	2.82	1.13	5.23	5.00	3.39	2.07	7.57	-48.13%
YoY %	149.56%	-78.39%	4.60%	47.49%	63.77%	-72.66%	-	-
Horiz. %	37.25%	14.93%	69.09%	66.05%	44.78%	27.34%	100.00%	-
DY	1.19	0.48	2.33	1.92	1.38	0.87	3.51	-51.28%
YoY %	147.92%	-79.40%	21.35%	39.13%	58.62%	-75.21%	-	-
Horiz. %	33.90%	13.68%	66.38%	54.70%	39.32%	24.79%	100.00%	-
P/NAPS	2.68	3.37	2.88	2.36	2.07	1.77	1.79	30.77%
YoY %	-20.47%	17.01%	22.03%	14.01%	16.95%	-1.12%	-	-
Horiz. %	149.72%	188.27%	160.89%	131.84%	115.64%	98.88%	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