[VS] QoQ Quarter Result on 30-Apr-2016 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -29.79%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 763,838 680,018 554,204 507,844 501,113 612,465 506,843 31.28%
PBT 60,557 45,493 8,857 22,338 35,811 74,860 57,073 4.01%
Tax -18,581 -15,259 -9,178 -4,577 -7,687 -16,186 -6,884 93.27%
NP 41,976 30,234 -321 17,761 28,124 58,674 50,189 -11.18%
-
NP to SH 35,506 33,508 10,944 19,307 27,500 60,177 52,703 -23.05%
-
Tax Rate 30.68% 33.54% 103.62% 20.49% 21.47% 21.62% 12.06% -
Total Cost 721,862 649,784 554,525 490,083 472,989 553,791 456,654 35.51%
-
Net Worth 987,584 913,854 873,191 860,673 858,649 853,083 748,170 20.23%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 14,108 14,059 9,314 9,304 9,282 17,292 26,406 -34.03%
Div Payout % 39.74% 41.96% 85.11% 48.19% 33.76% 28.74% 50.10% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 987,584 913,854 873,191 860,673 858,649 853,083 748,170 20.23%
NOSH 1,175,695 1,171,608 1,164,255 1,163,072 1,160,337 1,152,816 1,100,250 4.49%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 5.50% 4.45% -0.06% 3.50% 5.61% 9.58% 9.90% -
ROE 3.60% 3.67% 1.25% 2.24% 3.20% 7.05% 7.04% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 64.97 58.04 47.60 43.66 43.19 53.13 46.07 25.62%
EPS 3.02 2.86 0.94 1.66 2.37 5.22 4.79 -26.37%
DPS 1.20 1.20 0.80 0.80 0.80 1.50 2.40 -36.87%
NAPS 0.84 0.78 0.75 0.74 0.74 0.74 0.68 15.05%
Adjusted Per Share Value based on latest NOSH - 1,163,072
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 19.41 17.28 14.08 12.91 12.74 15.57 12.88 31.28%
EPS 0.90 0.85 0.28 0.49 0.70 1.53 1.34 -23.21%
DPS 0.36 0.36 0.24 0.24 0.24 0.44 0.67 -33.78%
NAPS 0.251 0.2323 0.2219 0.2187 0.2182 0.2168 0.1901 20.25%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.50 1.42 1.32 1.21 1.34 1.55 6.35 -
P/RPS 2.31 2.45 2.77 2.77 3.10 2.92 13.78 -69.43%
P/EPS 49.67 49.65 140.43 72.89 56.54 29.69 132.57 -47.87%
EY 2.01 2.01 0.71 1.37 1.77 3.37 0.75 92.36%
DY 0.80 0.85 0.61 0.66 0.60 0.97 0.38 63.89%
P/NAPS 1.79 1.82 1.76 1.64 1.81 2.09 9.34 -66.59%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 23/12/16 28/09/16 29/06/16 28/03/16 15/12/15 29/09/15 -
Price 1.74 1.38 1.34 1.19 1.26 1.57 1.47 -
P/RPS 2.68 2.38 2.82 2.73 2.92 2.96 3.19 -10.91%
P/EPS 57.62 48.25 142.55 71.69 53.16 30.08 30.69 51.89%
EY 1.74 2.07 0.70 1.39 1.88 3.32 3.26 -34.07%
DY 0.69 0.87 0.60 0.67 0.63 0.96 1.63 -43.47%
P/NAPS 2.07 1.77 1.79 1.61 1.70 2.12 2.16 -2.78%

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