[VS] QoQ Cumulative Quarter Result on 31-Jul-2017 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 30.8%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 3,078,255 2,198,444 1,085,147 3,281,350 2,297,964 1,443,856 680,018 174.40%
PBT 151,319 122,921 54,406 223,673 175,851 106,050 45,493 123.31%
Tax -36,866 -30,108 -17,257 -65,856 -53,633 -33,840 -15,259 80.34%
NP 114,453 92,813 37,149 157,817 122,218 72,210 30,234 143.48%
-
NP to SH 112,325 91,270 45,991 156,319 119,513 69,014 33,508 124.48%
-
Tax Rate 24.36% 24.49% 31.72% 29.44% 30.50% 31.91% 33.54% -
Total Cost 2,963,802 2,105,631 1,047,998 3,123,533 2,175,746 1,371,646 649,784 175.79%
-
Net Worth 1,246,345 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 23.05%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 46,406 38,465 19,654 69,711 45,876 28,121 14,059 122.17%
Div Payout % 41.31% 42.14% 42.74% 44.60% 38.39% 40.75% 41.96% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,246,345 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 23.05%
NOSH 1,333,533 1,311,365 1,310,284 1,181,549 1,176,309 1,171,714 1,171,608 9.03%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 3.72% 4.22% 3.42% 4.81% 5.32% 5.00% 4.45% -
ROE 9.01% 7.57% 3.82% 15.03% 11.81% 7.01% 3.67% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 232.16 171.46 82.82 277.72 195.35 123.23 58.04 152.62%
EPS 8.80 7.30 3.51 13.23 10.16 5.89 2.86 111.98%
DPS 3.50 3.00 1.50 5.90 3.90 2.40 1.20 104.53%
NAPS 0.94 0.94 0.92 0.88 0.86 0.84 0.78 13.28%
Adjusted Per Share Value based on latest NOSH - 1,195,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 79.31 56.64 27.96 84.54 59.21 37.20 17.52 174.40%
EPS 2.89 2.35 1.18 4.03 3.08 1.78 0.86 124.85%
DPS 1.20 0.99 0.51 1.80 1.18 0.72 0.36 123.63%
NAPS 0.3211 0.3105 0.3106 0.2679 0.2606 0.2536 0.2354 23.06%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 2.25 3.05 3.08 2.20 2.00 1.50 1.42 -
P/RPS 0.97 1.78 3.72 0.79 1.02 1.22 2.45 -46.17%
P/EPS 26.56 42.85 87.75 16.63 19.69 25.47 49.65 -34.17%
EY 3.77 2.33 1.14 6.01 5.08 3.93 2.01 52.26%
DY 1.56 0.98 0.49 2.68 1.95 1.60 0.85 50.06%
P/NAPS 2.39 3.24 3.35 2.50 2.33 1.79 1.82 19.97%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 -
Price 1.42 2.52 3.10 2.53 2.03 1.74 1.38 -
P/RPS 0.61 1.47 3.74 0.91 1.04 1.41 2.38 -59.75%
P/EPS 16.76 35.40 88.32 19.12 19.98 29.54 48.25 -50.68%
EY 5.97 2.82 1.13 5.23 5.00 3.39 2.07 103.00%
DY 2.46 1.19 0.48 2.33 1.92 1.38 0.87 100.34%
P/NAPS 1.51 2.68 3.37 2.88 2.36 2.07 1.77 -10.07%

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