[VS] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -71.59%
YoY- -44.32%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 3,281,350 2,297,964 1,443,856 680,018 2,175,626 1,621,422 1,113,578 105.67%
PBT 223,673 175,851 106,050 45,493 141,866 133,009 110,671 59.92%
Tax -65,856 -53,633 -33,840 -15,259 -37,628 -28,450 -23,873 96.81%
NP 157,817 122,218 72,210 30,234 104,238 104,559 86,798 49.02%
-
NP to SH 156,319 119,513 69,014 33,508 117,928 106,984 87,677 47.08%
-
Tax Rate 29.44% 30.50% 31.91% 33.54% 26.52% 21.39% 21.57% -
Total Cost 3,123,533 2,175,746 1,371,646 649,784 2,071,388 1,516,863 1,026,780 110.09%
-
Net Worth 1,039,763 1,011,625 984,240 913,854 871,389 857,726 855,949 13.86%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 69,711 45,876 28,121 14,059 54,607 35,931 26,603 90.18%
Div Payout % 44.60% 38.39% 40.75% 41.96% 46.31% 33.59% 30.34% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,039,763 1,011,625 984,240 913,854 871,389 857,726 855,949 13.86%
NOSH 1,181,549 1,176,309 1,171,714 1,171,608 1,161,852 1,159,089 1,156,688 1.42%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 4.81% 5.32% 5.00% 4.45% 4.79% 6.45% 7.79% -
ROE 15.03% 11.81% 7.01% 3.67% 13.53% 12.47% 10.24% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 277.72 195.35 123.23 58.04 187.25 139.89 96.27 102.77%
EPS 13.23 10.16 5.89 2.86 10.15 9.23 7.58 45.01%
DPS 5.90 3.90 2.40 1.20 4.70 3.10 2.30 87.49%
NAPS 0.88 0.86 0.84 0.78 0.75 0.74 0.74 12.25%
Adjusted Per Share Value based on latest NOSH - 1,171,608
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 84.47 59.15 37.17 17.51 56.01 41.74 28.67 105.65%
EPS 4.02 3.08 1.78 0.86 3.04 2.75 2.26 46.85%
DPS 1.79 1.18 0.72 0.36 1.41 0.92 0.68 90.75%
NAPS 0.2677 0.2604 0.2534 0.2352 0.2243 0.2208 0.2203 13.88%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 2.20 2.00 1.50 1.42 1.32 1.21 1.34 -
P/RPS 0.79 1.02 1.22 2.45 0.70 0.86 1.39 -31.41%
P/EPS 16.63 19.69 25.47 49.65 13.00 13.11 17.68 -4.00%
EY 6.01 5.08 3.93 2.01 7.69 7.63 5.66 4.08%
DY 2.68 1.95 1.60 0.85 3.56 2.56 1.72 34.43%
P/NAPS 2.50 2.33 1.79 1.82 1.76 1.64 1.81 24.04%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 29/06/16 28/03/16 -
Price 2.53 2.03 1.74 1.38 1.34 1.19 1.26 -
P/RPS 0.91 1.04 1.41 2.38 0.72 0.85 1.31 -21.58%
P/EPS 19.12 19.98 29.54 48.25 13.20 12.89 16.62 9.80%
EY 5.23 5.00 3.39 2.07 7.57 7.76 6.02 -8.95%
DY 2.33 1.92 1.38 0.87 3.51 2.61 1.83 17.48%
P/NAPS 2.88 2.36 2.07 1.77 1.79 1.61 1.70 42.15%

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