[VS] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 10.23%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 2,297,964 1,443,856 680,018 2,175,626 1,621,422 1,113,578 612,465 141.65%
PBT 175,851 106,050 45,493 141,866 133,009 110,671 74,860 76.80%
Tax -53,633 -33,840 -15,259 -37,628 -28,450 -23,873 -16,186 122.42%
NP 122,218 72,210 30,234 104,238 104,559 86,798 58,674 63.17%
-
NP to SH 119,513 69,014 33,508 117,928 106,984 87,677 60,177 58.06%
-
Tax Rate 30.50% 31.91% 33.54% 26.52% 21.39% 21.57% 21.62% -
Total Cost 2,175,746 1,371,646 649,784 2,071,388 1,516,863 1,026,780 553,791 149.19%
-
Net Worth 1,011,625 984,240 913,854 871,389 857,726 855,949 853,083 12.04%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 45,876 28,121 14,059 54,607 35,931 26,603 17,292 91.75%
Div Payout % 38.39% 40.75% 41.96% 46.31% 33.59% 30.34% 28.74% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,011,625 984,240 913,854 871,389 857,726 855,949 853,083 12.04%
NOSH 1,176,309 1,171,714 1,171,608 1,161,852 1,159,089 1,156,688 1,152,816 1.35%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 5.32% 5.00% 4.45% 4.79% 6.45% 7.79% 9.58% -
ROE 11.81% 7.01% 3.67% 13.53% 12.47% 10.24% 7.05% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 195.35 123.23 58.04 187.25 139.89 96.27 53.13 138.41%
EPS 10.16 5.89 2.86 10.15 9.23 7.58 5.22 55.95%
DPS 3.90 2.40 1.20 4.70 3.10 2.30 1.50 89.19%
NAPS 0.86 0.84 0.78 0.75 0.74 0.74 0.74 10.54%
Adjusted Per Share Value based on latest NOSH - 1,164,255
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 58.40 36.69 17.28 55.29 41.21 28.30 15.57 141.60%
EPS 3.04 1.75 0.85 3.00 2.72 2.23 1.53 58.11%
DPS 1.17 0.71 0.36 1.39 0.91 0.68 0.44 92.04%
NAPS 0.2571 0.2501 0.2323 0.2215 0.218 0.2175 0.2168 12.04%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.00 1.50 1.42 1.32 1.21 1.34 1.55 -
P/RPS 1.02 1.22 2.45 0.70 0.86 1.39 2.92 -50.43%
P/EPS 19.69 25.47 49.65 13.00 13.11 17.68 29.69 -23.97%
EY 5.08 3.93 2.01 7.69 7.63 5.66 3.37 31.50%
DY 1.95 1.60 0.85 3.56 2.56 1.72 0.97 59.35%
P/NAPS 2.33 1.79 1.82 1.76 1.64 1.81 2.09 7.52%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 13/06/17 28/03/17 23/12/16 28/09/16 29/06/16 28/03/16 15/12/15 -
Price 2.03 1.74 1.38 1.34 1.19 1.26 1.57 -
P/RPS 1.04 1.41 2.38 0.72 0.85 1.31 2.96 -50.23%
P/EPS 19.98 29.54 48.25 13.20 12.89 16.62 30.08 -23.89%
EY 5.00 3.39 2.07 7.57 7.76 6.02 3.32 31.42%
DY 1.92 1.38 0.87 3.51 2.61 1.83 0.96 58.80%
P/NAPS 2.36 2.07 1.77 1.79 1.61 1.70 2.12 7.41%

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