[VS] QoQ Cumulative Quarter Result on 31-Oct-2018 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

14-Dec-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Oct-2018 [#1]

Profit Trend

QoQ- -73.59%

YoY- -13.44%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Cumulative Result
Revenue	3,978,350	2,947,974	2,058,264	1,075,617	4,089,191	3,078,255	2,198,444	48.66%
YoY %	34.95%	43.23%	91.36%	-73.70%	32.84%	40.02%	-	-
Horiz. %	180.96%	134.09%	93.62%	48.93%	186.00%	140.02%	100.00%	-
PBT	174,006	132,964	94,727	45,318	176,367	151,319	122,921	26.15%
YoY %	30.87%	40.37%	109.03%	-74.30%	16.55%	23.10%	-	-
Horiz. %	141.56%	108.17%	77.06%	36.87%	143.48%	123.10%	100.00%	-
Tax	-62,384	-42,756	-30,551	-16,716	-38,133	-36,866	-30,108	62.74%
YoY %	-45.91%	-39.95%	-82.77%	56.16%	-3.44%	-22.45%	-	-
Horiz. %	207.20%	142.01%	101.47%	55.52%	126.65%	122.45%	100.00%	-
NP	111,622	90,208	64,176	28,602	138,234	114,453	92,813	13.12%
YoY %	23.74%	40.56%	124.38%	-79.31%	20.78%	23.32%	-	-
Horiz. %	120.27%	97.19%	69.15%	30.82%	148.94%	123.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,544	109,131	77,753	39,810	150,766	112,325	91,270	44.04%
YoY %	44.36%	40.36%	95.31%	-73.59%	34.22%	23.07%	-	-
Horiz. %	172.61%	119.57%	85.19%	43.62%	165.19%	123.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.85%	32.16%	32.25%	36.89%	21.62%	24.36%	24.49%	-
YoY %	11.47%	-0.28%	-12.58%	70.63%	-11.25%	-0.53%	-	-
Horiz. %	146.39%	131.32%	131.69%	150.63%	88.28%	99.47%	100.00%	-
Total Cost	3,866,728	2,857,766	1,994,088	1,047,015	3,950,957	2,963,802	2,105,631	50.12%
YoY %	35.31%	43.31%	90.45%	-73.50%	33.31%	40.76%	-	-
Horiz. %	183.64%	135.72%	94.70%	49.72%	187.64%	140.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,595,967	1,534,829	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	20.64%
YoY %	3.98%	-1.87%	8.51%	2.08%	13.29%	3.41%	-	-
Horiz. %	132.42%	127.35%	129.77%	119.59%	117.15%	103.41%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	79,798	50,559	35,956	17,159	79,003	46,406	38,465	62.87%
YoY %	57.83%	40.61%	109.55%	-78.28%	70.24%	20.64%	-	-
Horiz. %	207.46%	131.44%	93.48%	44.61%	205.39%	120.64%	100.00%	-
Div Payout %	50.65%	46.33%	46.24%	43.10%	52.40%	41.31%	42.14%	-
YoY %	9.32%	0.19%	7.29%	-17.75%	26.85%	-1.97%	-	-
Horiz. %	120.19%	109.94%	109.73%	102.28%	124.35%	98.03%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	1,595,967	1,534,829	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	20.64%
YoY %	3.98%	-1.87%	8.51%	2.08%	13.29%	3.41%	-	-
Horiz. %	132.42%	127.35%	129.77%	119.59%	117.15%	103.41%	100.00%	-
NOSH	1,830,482	1,816,352	1,815,031	1,715,948	1,697,150	1,333,533	1,311,365	24.97%
YoY %	0.78%	0.07%	5.77%	1.11%	27.27%	1.69%	-	-
Horiz. %	139.59%	138.51%	138.41%	130.85%	129.42%	101.69%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	2.81%	3.06%	3.12%	2.66%	3.38%	3.72%	4.22%	-
YoY %	-8.17%	-1.92%	17.29%	-21.30%	-9.14%	-11.85%	-	-
Horiz. %	66.59%	72.51%	73.93%	63.03%	80.09%	88.15%	100.00%	-
ROE	9.87%	7.11%	4.97%	2.76%	10.68%	9.01%	7.57%	-
YoY %	38.82%	43.06%	80.07%	-74.16%	18.53%	19.02%	-	-
Horiz. %	130.38%	93.92%	65.65%	36.46%	141.08%	119.02%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	219.36	163.26	114.49	62.68	243.27	232.16	171.46	17.90%
YoY %	34.36%	42.60%	82.66%	-74.23%	4.79%	35.40%	-	-
Horiz. %	127.94%	95.22%	66.77%	36.56%	141.88%	135.40%	100.00%	-
EPS	8.84	6.16	4.43	2.32	9.27	8.80	7.30	13.65%
YoY %	43.51%	39.05%	90.95%	-74.97%	5.34%	20.55%	-	-
Horiz. %	121.10%	84.38%	60.68%	31.78%	126.99%	120.55%	100.00%	-
DPS	4.40	2.80	2.00	1.00	4.70	3.50	3.00	29.17%
YoY %	57.14%	40.00%	100.00%	-78.72%	34.29%	16.67%	-	-
Horiz. %	146.67%	93.33%	66.67%	33.33%	156.67%	116.67%	100.00%	-
NAPS	0.88	0.85	0.87	0.84	0.84	0.94	0.94	-4.31%
YoY %	3.53%	-2.30%	3.57%	0.00%	-10.64%	0.00%	-	-
Horiz. %	93.62%	90.43%	92.55%	89.36%	89.36%	100.00%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,715,948
RPS	101.11	74.92	52.31	27.34	103.92	78.23	55.87	48.66%
YoY %	34.96%	43.22%	91.33%	-73.69%	32.84%	40.02%	-	-
Horiz. %	180.97%	134.10%	93.63%	48.94%	186.00%	140.02%	100.00%	-
EPS	4.00	2.77	1.98	1.01	3.83	2.85	2.32	43.92%
YoY %	44.40%	39.90%	96.04%	-73.63%	34.39%	22.84%	-	-
Horiz. %	172.41%	119.40%	85.34%	43.53%	165.09%	122.84%	100.00%	-
DPS	2.03	1.28	0.91	0.44	2.01	1.18	0.98	62.71%
YoY %	58.59%	40.66%	106.82%	-78.11%	70.34%	20.41%	-	-
Horiz. %	207.14%	130.61%	92.86%	44.90%	205.10%	120.41%	100.00%	-
NAPS	0.4056	0.3901	0.3975	0.3663	0.3588	0.3168	0.3063	20.64%
YoY %	3.97%	-1.86%	8.52%	2.09%	13.26%	3.43%	-	-
Horiz. %	132.42%	127.36%	129.77%	119.59%	117.14%	103.43%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	1.20	1.14	0.81	1.60	1.68	2.25	3.05	-
P/RPS	0.55	0.70	0.71	2.55	0.69	0.97	1.78	-54.39%
YoY %	-21.43%	-1.41%	-72.16%	269.57%	-28.87%	-45.51%	-	-
Horiz. %	30.90%	39.33%	39.89%	143.26%	38.76%	54.49%	100.00%	-
P/EPS	13.81	18.86	18.73	68.97	18.73	26.56	42.85	-53.09%
YoY %	-26.78%	0.69%	-72.84%	268.23%	-29.48%	-38.02%	-	-
Horiz. %	32.23%	44.01%	43.71%	160.96%	43.71%	61.98%	100.00%	-
EY	7.24	5.30	5.34	1.45	5.34	3.77	2.33	113.38%
YoY %	36.60%	-0.75%	268.28%	-72.85%	41.64%	61.80%	-	-
Horiz. %	310.73%	227.47%	229.18%	62.23%	229.18%	161.80%	100.00%	-
DY	3.67	2.46	2.47	0.62	2.80	1.56	0.98	141.73%
YoY %	49.19%	-0.40%	298.39%	-77.86%	79.49%	59.18%	-	-
Horiz. %	374.49%	251.02%	252.04%	63.27%	285.71%	159.18%	100.00%	-
P/NAPS	1.36	1.34	0.93	1.90	2.00	2.39	3.24	-44.02%
YoY %	1.49%	44.09%	-51.05%	-5.00%	-16.32%	-26.23%	-	-
Horiz. %	41.98%	41.36%	28.70%	58.64%	61.73%	73.77%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	25/06/19	26/03/19	14/12/18	25/09/18	28/06/18	28/03/18	-
Price	1.37	1.12	1.04	1.17	1.62	1.42	2.52	-
P/RPS	0.62	0.69	0.91	1.87	0.67	0.61	1.47	-43.84%
YoY %	-10.14%	-24.18%	-51.34%	179.10%	9.84%	-58.50%	-	-
Horiz. %	42.18%	46.94%	61.90%	127.21%	45.58%	41.50%	100.00%	-
P/EPS	15.77	18.53	24.05	50.43	18.06	16.76	35.40	-41.75%
YoY %	-14.89%	-22.95%	-52.31%	179.24%	7.76%	-52.66%	-	-
Horiz. %	44.55%	52.34%	67.94%	142.46%	51.02%	47.34%	100.00%	-
EY	6.34	5.40	4.16	1.98	5.54	5.97	2.82	71.87%
YoY %	17.41%	29.81%	110.10%	-64.26%	-7.20%	111.70%	-	-
Horiz. %	224.82%	191.49%	147.52%	70.21%	196.45%	211.70%	100.00%	-
DY	3.21	2.50	1.92	0.85	2.90	2.46	1.19	94.13%
YoY %	28.40%	30.21%	125.88%	-70.69%	17.89%	106.72%	-	-
Horiz. %	269.75%	210.08%	161.34%	71.43%	243.70%	206.72%	100.00%	-
P/NAPS	1.56	1.32	1.20	1.39	1.93	1.51	2.68	-30.35%
YoY %	18.18%	10.00%	-13.67%	-27.98%	27.81%	-43.66%	-	-
Horiz. %	58.21%	49.25%	44.78%	51.87%	72.01%	56.34%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos