[VS] QoQ Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 23.07%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 2,058,264 1,075,617 4,089,191 3,078,255 2,198,444 1,085,147 3,281,350 -26.66%
PBT 94,727 45,318 176,367 151,319 122,921 54,406 223,673 -43.51%
Tax -30,551 -16,716 -38,133 -36,866 -30,108 -17,257 -65,856 -39.98%
NP 64,176 28,602 138,234 114,453 92,813 37,149 157,817 -45.02%
-
NP to SH 77,753 39,810 150,766 112,325 91,270 45,991 156,319 -37.14%
-
Tax Rate 32.25% 36.89% 21.62% 24.36% 24.49% 31.72% 29.44% -
Total Cost 1,994,088 1,047,015 3,950,957 2,963,802 2,105,631 1,047,998 3,123,533 -25.79%
-
Net Worth 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,039,763 31.18%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 35,956 17,159 79,003 46,406 38,465 19,654 69,711 -35.60%
Div Payout % 46.24% 43.10% 52.40% 41.31% 42.14% 42.74% 44.60% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,039,763 31.18%
NOSH 1,815,031 1,715,948 1,697,150 1,333,533 1,311,365 1,310,284 1,181,549 33.02%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.12% 2.66% 3.38% 3.72% 4.22% 3.42% 4.81% -
ROE 4.97% 2.76% 10.68% 9.01% 7.57% 3.82% 15.03% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 114.49 62.68 243.27 232.16 171.46 82.82 277.72 -44.51%
EPS 4.43 2.32 9.27 8.80 7.30 3.51 13.23 -51.68%
DPS 2.00 1.00 4.70 3.50 3.00 1.50 5.90 -51.28%
NAPS 0.87 0.84 0.84 0.94 0.94 0.92 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 1,333,533
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 53.03 27.71 105.35 79.31 56.64 27.96 84.54 -26.65%
EPS 2.00 1.03 3.88 2.89 2.35 1.18 4.03 -37.23%
DPS 0.93 0.44 2.04 1.20 0.99 0.51 1.80 -35.53%
NAPS 0.403 0.3714 0.3638 0.3211 0.3105 0.3106 0.2679 31.18%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.81 1.60 1.68 2.25 3.05 3.08 2.20 -
P/RPS 0.71 2.55 0.69 0.97 1.78 3.72 0.79 -6.85%
P/EPS 18.73 68.97 18.73 26.56 42.85 87.75 16.63 8.22%
EY 5.34 1.45 5.34 3.77 2.33 1.14 6.01 -7.55%
DY 2.47 0.62 2.80 1.56 0.98 0.49 2.68 -5.28%
P/NAPS 0.93 1.90 2.00 2.39 3.24 3.35 2.50 -48.18%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 14/12/18 25/09/18 28/06/18 28/03/18 14/12/17 27/09/17 -
Price 1.04 1.17 1.62 1.42 2.52 3.10 2.53 -
P/RPS 0.91 1.87 0.67 0.61 1.47 3.74 0.91 0.00%
P/EPS 24.05 50.43 18.06 16.76 35.40 88.32 19.12 16.47%
EY 4.16 1.98 5.54 5.97 2.82 1.13 5.23 -14.11%
DY 1.92 0.85 2.90 2.46 1.19 0.48 2.33 -12.07%
P/NAPS 1.20 1.39 1.93 1.51 2.68 3.37 2.88 -44.12%

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