[VS] QoQ Cumulative Quarter Result on 31-Jan-2017 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jan-2017 [#2]

Profit Trend

QoQ- 105.96%

YoY- -21.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Cumulative Result
Revenue	1,085,147	3,281,350	2,297,964	1,443,856	680,018	2,175,626	1,621,422	-23.43%
YoY %	-66.93%	42.79%	59.15%	112.33%	-68.74%	34.18%	-	-
Horiz. %	66.93%	202.37%	141.73%	89.05%	41.94%	134.18%	100.00%	-
PBT	54,406	223,673	175,851	106,050	45,493	141,866	133,009	-44.80%
YoY %	-75.68%	27.19%	65.82%	133.11%	-67.93%	6.66%	-	-
Horiz. %	40.90%	168.16%	132.21%	79.73%	34.20%	106.66%	100.00%	-
Tax	-17,257	-65,856	-53,633	-33,840	-15,259	-37,628	-28,450	-28.27%
YoY %	73.80%	-22.79%	-58.49%	-121.77%	59.45%	-32.26%	-	-
Horiz. %	60.66%	231.48%	188.52%	118.95%	53.63%	132.26%	100.00%	-
NP	37,149	157,817	122,218	72,210	30,234	104,238	104,559	-49.74%
YoY %	-76.46%	29.13%	69.25%	138.84%	-71.00%	-0.31%	-	-
Horiz. %	35.53%	150.94%	116.89%	69.06%	28.92%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,991	156,319	119,513	69,014	33,508	117,928	106,984	-42.95%
YoY %	-70.58%	30.80%	73.17%	105.96%	-71.59%	10.23%	-	-
Horiz. %	42.99%	146.11%	111.71%	64.51%	31.32%	110.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.72%	29.44%	30.50%	31.91%	33.54%	26.52%	21.39%	-
YoY %	7.74%	-3.48%	-4.42%	-4.86%	26.47%	23.98%	-	-
Horiz. %	148.29%	137.63%	142.59%	149.18%	156.80%	123.98%	100.00%	-
Total Cost	1,047,998	3,123,533	2,175,746	1,371,646	649,784	2,071,388	1,516,863	-21.79%
YoY %	-66.45%	43.56%	58.62%	111.09%	-68.63%	36.56%	-	-
Horiz. %	69.09%	205.92%	143.44%	90.43%	42.84%	136.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	19,654	69,711	45,876	28,121	14,059	54,607	35,931	-33.04%
YoY %	-71.81%	51.96%	63.14%	100.02%	-74.25%	51.98%	-	-
Horiz. %	54.70%	194.01%	127.68%	78.26%	39.13%	151.98%	100.00%	-
Div Payout %	42.74%	44.60%	38.39%	40.75%	41.96%	46.31%	33.59%	-
YoY %	-4.17%	16.18%	-5.79%	-2.88%	-9.39%	37.87%	-	-
Horiz. %	127.24%	132.78%	114.29%	121.32%	124.92%	137.87%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-
NOSH	1,310,284	1,181,549	1,176,309	1,171,714	1,171,608	1,161,852	1,159,089	8.49%
YoY %	10.90%	0.45%	0.39%	0.01%	0.84%	0.24%	-	-
Horiz. %	113.04%	101.94%	101.49%	101.09%	101.08%	100.24%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	3.42%	4.81%	5.32%	5.00%	4.45%	4.79%	6.45%	-
YoY %	-28.90%	-9.59%	6.40%	12.36%	-7.10%	-25.74%	-	-
Horiz. %	53.02%	74.57%	82.48%	77.52%	68.99%	74.26%	100.00%	-
ROE	3.82%	15.03%	11.81%	7.01%	3.67%	13.53%	12.47%	-
YoY %	-74.58%	27.27%	68.47%	91.01%	-72.88%	8.50%	-	-
Horiz. %	30.63%	120.53%	94.71%	56.21%	29.43%	108.50%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	82.82	277.72	195.35	123.23	58.04	187.25	139.89	-29.42%
YoY %	-70.18%	42.17%	58.52%	112.32%	-69.00%	33.86%	-	-
Horiz. %	59.20%	198.53%	139.65%	88.09%	41.49%	133.86%	100.00%	-
EPS	3.51	13.23	10.16	5.89	2.86	10.15	9.23	-47.41%
YoY %	-73.47%	30.22%	72.50%	105.94%	-71.82%	9.97%	-	-
Horiz. %	38.03%	143.34%	110.08%	63.81%	30.99%	109.97%	100.00%	-
DPS	1.50	5.90	3.90	2.40	1.20	4.70	3.10	-38.28%
YoY %	-74.58%	51.28%	62.50%	100.00%	-74.47%	51.61%	-	-
Horiz. %	48.39%	190.32%	125.81%	77.42%	38.71%	151.61%	100.00%	-
NAPS	0.92	0.88	0.86	0.84	0.78	0.75	0.74	15.57%
YoY %	4.55%	2.33%	2.38%	7.69%	4.00%	1.35%	-	-
Horiz. %	124.32%	118.92%	116.22%	113.51%	105.41%	101.35%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,175,695
RPS	27.93	84.47	59.15	37.17	17.51	56.01	41.74	-23.44%
YoY %	-66.94%	42.81%	59.13%	112.28%	-68.74%	34.19%	-	-
Horiz. %	66.91%	202.37%	141.71%	89.05%	41.95%	134.19%	100.00%	-
EPS	1.18	4.02	3.08	1.78	0.86	3.04	2.75	-43.02%
YoY %	-70.65%	30.52%	73.03%	106.98%	-71.71%	10.55%	-	-
Horiz. %	42.91%	146.18%	112.00%	64.73%	31.27%	110.55%	100.00%	-
DPS	0.51	1.79	1.18	0.72	0.36	1.41	0.92	-32.44%
YoY %	-71.51%	51.69%	63.89%	100.00%	-74.47%	53.26%	-	-
Horiz. %	55.43%	194.57%	128.26%	78.26%	39.13%	153.26%	100.00%	-
NAPS	0.3103	0.2677	0.2604	0.2534	0.2352	0.2243	0.2208	25.38%
YoY %	15.91%	2.80%	2.76%	7.74%	4.86%	1.59%	-	-
Horiz. %	140.53%	121.24%	117.93%	114.76%	106.52%	101.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	3.08	2.20	2.00	1.50	1.42	1.32	1.21	-
P/RPS	3.72	0.79	1.02	1.22	2.45	0.70	0.86	164.77%
YoY %	370.89%	-22.55%	-16.39%	-50.20%	250.00%	-18.60%	-	-
Horiz. %	432.56%	91.86%	118.60%	141.86%	284.88%	81.40%	100.00%	-
P/EPS	87.75	16.63	19.69	25.47	49.65	13.00	13.11	253.93%
YoY %	427.66%	-15.54%	-22.69%	-48.70%	281.92%	-0.84%	-	-
Horiz. %	669.34%	126.85%	150.19%	194.28%	378.72%	99.16%	100.00%	-
EY	1.14	6.01	5.08	3.93	2.01	7.69	7.63	-71.74%
YoY %	-81.03%	18.31%	29.26%	95.52%	-73.86%	0.79%	-	-
Horiz. %	14.94%	78.77%	66.58%	51.51%	26.34%	100.79%	100.00%	-
DY	0.49	2.68	1.95	1.60	0.85	3.56	2.56	-66.68%
YoY %	-81.72%	37.44%	21.88%	88.24%	-76.12%	39.06%	-	-
Horiz. %	19.14%	104.69%	76.17%	62.50%	33.20%	139.06%	100.00%	-
P/NAPS	3.35	2.50	2.33	1.79	1.82	1.76	1.64	60.78%
YoY %	34.00%	7.30%	30.17%	-1.65%	3.41%	7.32%	-	-
Horiz. %	204.27%	152.44%	142.07%	109.15%	110.98%	107.32%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	14/12/17	27/09/17	13/06/17	28/03/17	23/12/16	28/09/16	29/06/16	-
Price	3.10	2.53	2.03	1.74	1.38	1.34	1.19	-
P/RPS	3.74	0.91	1.04	1.41	2.38	0.72	0.85	167.79%
YoY %	310.99%	-12.50%	-26.24%	-40.76%	230.56%	-15.29%	-	-
Horiz. %	440.00%	107.06%	122.35%	165.88%	280.00%	84.71%	100.00%	-
P/EPS	88.32	19.12	19.98	29.54	48.25	13.20	12.89	259.48%
YoY %	361.92%	-4.30%	-32.36%	-38.78%	265.53%	2.40%	-	-
Horiz. %	685.18%	148.33%	155.00%	229.17%	374.32%	102.40%	100.00%	-
EY	1.13	5.23	5.00	3.39	2.07	7.57	7.76	-72.22%
YoY %	-78.39%	4.60%	47.49%	63.77%	-72.66%	-2.45%	-	-
Horiz. %	14.56%	67.40%	64.43%	43.69%	26.68%	97.55%	100.00%	-
DY	0.48	2.33	1.92	1.38	0.87	3.51	2.61	-67.56%
YoY %	-79.40%	21.35%	39.13%	58.62%	-75.21%	34.48%	-	-
Horiz. %	18.39%	89.27%	73.56%	52.87%	33.33%	134.48%	100.00%	-
P/NAPS	3.37	2.88	2.36	2.07	1.77	1.79	1.61	63.41%
YoY %	17.01%	22.03%	14.01%	16.95%	-1.12%	11.18%	-	-
Horiz. %	209.32%	178.88%	146.58%	128.57%	109.94%	111.18%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-15 11:40:00

EMA 5

10 Mins

SELL

2024-05-15 11:40:00

ADX

10 Mins

SELL

2024-05-15 11:25:00

EMA 5

5 Mins

SELL

2024-05-15 10:30:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.23

+0.27

417,302,000

SUPERMX

1.05

+0.185

243,069,900

SINKUNG

0.14

+0.01

206,579,800

CAREPLS

0.38

+0.075

199,486,900

INIX-OR

0.02

0.00

141,839,900

MYEG

1.02

+0.04

114,569,300

ICONIC

0.11

0.00

89,183,300

AHB

0.155

+0.025

79,858,300

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

74,422,700

More active Stocks

HARTA

3.79

+0.83

66,345,900

HEIM

24.20

+0.52

201,200

KOSSAN

2.74

+0.36

42,842,100

HARTA-C1W

0.50

+0.32

1,678,200

TOPGLOV

1.23

+0.27

417,302,000

KOSSAN-C60

0.78

+0.27

56,000

F&N

32.48

+0.20

210,400

SUPERMX

1.05

+0.185

243,069,900

TOPGLOV-C4D

0.26

+0.185

4,277,200

GREATEC

4.71

+0.18

2,216,400

More gainer Stocks

MPI

32.22

-0.38

53,200

AJI

16.58

-0.30

219,300

PPB

15.34

-0.26

261,800

MSM

2.95

-0.19

5,777,700

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.84

-0.16

208,600

SBAGAN

6.47

-0.14

80,700

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More