[VS] QoQ Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 45.7%
YoY- 63.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 680,018 2,175,626 1,621,422 1,113,578 612,465 1,936,885 1,430,042 -38.93%
PBT 45,493 141,866 133,009 110,671 74,860 159,686 102,613 -41.71%
Tax -15,259 -37,628 -28,450 -23,873 -16,186 -34,221 -27,337 -32.08%
NP 30,234 104,238 104,559 86,798 58,674 125,465 75,276 -45.41%
-
NP to SH 33,508 117,928 106,984 87,677 60,177 132,739 80,036 -43.88%
-
Tax Rate 33.54% 26.52% 21.39% 21.57% 21.62% 21.43% 26.64% -
Total Cost 649,784 2,071,388 1,516,863 1,026,780 553,791 1,811,420 1,354,766 -38.59%
-
Net Worth 913,854 871,389 857,726 855,949 853,083 700,247 619,997 29.36%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 14,059 54,607 35,931 26,603 17,292 49,429 24,155 -30.17%
Div Payout % 41.96% 46.31% 33.59% 30.34% 28.74% 37.24% 30.18% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 913,854 871,389 857,726 855,949 853,083 700,247 619,997 29.36%
NOSH 1,171,608 1,161,852 1,159,089 1,156,688 1,152,816 1,029,774 201,297 221.84%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 4.45% 4.79% 6.45% 7.79% 9.58% 6.48% 5.26% -
ROE 3.67% 13.53% 12.47% 10.24% 7.05% 18.96% 12.91% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 58.04 187.25 139.89 96.27 53.13 188.09 710.41 -81.02%
EPS 2.86 10.15 9.23 7.58 5.22 12.88 39.76 -82.56%
DPS 1.20 4.70 3.10 2.30 1.50 4.80 12.00 -78.30%
NAPS 0.78 0.75 0.74 0.74 0.74 0.68 3.08 -59.80%
Adjusted Per Share Value based on latest NOSH - 1,160,337
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 17.28 55.30 41.21 28.30 15.57 49.23 36.35 -38.95%
EPS 0.85 3.00 2.72 2.23 1.53 3.37 2.03 -43.88%
DPS 0.36 1.39 0.91 0.68 0.44 1.26 0.61 -29.52%
NAPS 0.2323 0.2215 0.218 0.2176 0.2168 0.178 0.1576 29.36%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.42 1.32 1.21 1.34 1.55 6.35 3.94 -
P/RPS 2.45 0.70 0.86 1.39 2.92 3.38 0.55 169.50%
P/EPS 49.65 13.00 13.11 17.68 29.69 49.26 9.91 191.36%
EY 2.01 7.69 7.63 5.66 3.37 2.03 10.09 -65.72%
DY 0.85 3.56 2.56 1.72 0.97 0.76 3.05 -57.16%
P/NAPS 1.82 1.76 1.64 1.81 2.09 9.34 1.28 26.31%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 23/12/16 28/09/16 29/06/16 28/03/16 15/12/15 29/09/15 23/06/15 -
Price 1.38 1.34 1.19 1.26 1.57 1.47 4.49 -
P/RPS 2.38 0.72 0.85 1.31 2.96 0.78 0.63 141.58%
P/EPS 48.25 13.20 12.89 16.62 30.08 11.40 11.29 162.19%
EY 2.07 7.57 7.76 6.02 3.32 8.77 8.86 -61.89%
DY 0.87 3.51 2.61 1.83 0.96 3.27 2.67 -52.48%
P/NAPS 1.77 1.79 1.61 1.70 2.12 2.16 1.46 13.63%

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