[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	102.41	75.89	52.98	27.69	105.26	79.24	56.59	48.66%
YoY %	34.95%	43.24%	91.33%	-73.69%	32.84%	40.02%	-	-
Horiz. %	180.97%	134.10%	93.62%	48.93%	186.00%	140.02%	100.00%	-
EPS	4.06	2.81	2.00	1.02	3.88	2.89	2.35	44.12%
YoY %	44.48%	40.50%	96.08%	-73.71%	34.26%	22.98%	-	-
Horiz. %	172.77%	119.57%	85.11%	43.40%	165.11%	122.98%	100.00%	-
DPS	2.05	1.30	0.93	0.44	2.03	1.19	0.99	62.67%
YoY %	57.69%	39.78%	111.36%	-78.33%	70.59%	20.20%	-	-
Horiz. %	207.07%	131.31%	93.94%	44.44%	205.05%	120.20%	100.00%	-
NAPS	0.4108	0.3951	0.4026	0.371	0.3635	0.3208	0.3103	20.63%
YoY %	3.97%	-1.86%	8.52%	2.06%	13.31%	3.38%	-	-
Horiz. %	132.39%	127.33%	129.75%	119.56%	117.14%	103.38%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

437

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

PTRANS

PERAK TRANSIT BERHAD

414

GENTING

GENTING BHD

188

VSTECS

VSTECS BERHAD

153

YTLPOWR

YTL POWER INTERNATIONAL BHD

147

PBBANK

PUBLIC BANK BHD

130

MYEG

MY E.G. SERVICES BHD

130

GENM

GENTING MALAYSIA BERHAD

130

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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