[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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Quarter Result
Revenue	763,838	680,018	554,204	507,844	501,113	612,465	506,843	31.28%
YoY %	12.33%	22.70%	9.13%	1.34%	-18.18%	20.84%	-	-
Horiz. %	150.71%	134.17%	109.34%	100.20%	98.87%	120.84%	100.00%	-
PBT	60,557	45,493	8,857	22,338	35,811	74,860	57,073	4.01%
YoY %	33.11%	413.64%	-60.35%	-37.62%	-52.16%	31.17%	-	-
Horiz. %	106.10%	79.71%	15.52%	39.14%	62.75%	131.17%	100.00%	-
Tax	-18,581	-15,259	-9,178	-4,577	-7,687	-16,186	-6,884	93.27%
YoY %	-21.77%	-66.26%	-100.52%	40.46%	52.51%	-135.12%	-	-
Horiz. %	269.92%	221.66%	133.32%	66.49%	111.66%	235.12%	100.00%	-
NP	41,976	30,234	-321	17,761	28,124	58,674	50,189	-11.18%
YoY %	38.84%	9,518.69%	-101.81%	-36.85%	-52.07%	16.91%	-	-
Horiz. %	83.64%	60.24%	-0.64%	35.39%	56.04%	116.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,506	33,508	10,944	19,307	27,500	60,177	52,703	-23.05%
YoY %	5.96%	206.18%	-43.32%	-29.79%	-54.30%	14.18%	-	-
Horiz. %	67.37%	63.58%	20.77%	36.63%	52.18%	114.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.68%	33.54%	103.62%	20.49%	21.47%	21.62%	12.06%	-
YoY %	-8.53%	-67.63%	405.71%	-4.56%	-0.69%	79.27%	-	-
Horiz. %	254.39%	278.11%	859.20%	169.90%	178.03%	179.27%	100.00%	-
Total Cost	721,862	649,784	554,525	490,083	472,989	553,791	456,654	35.51%
YoY %	11.09%	17.18%	13.15%	3.61%	-14.59%	21.27%	-	-
Horiz. %	158.08%	142.29%	121.43%	107.32%	103.58%	121.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	987,584	913,854	873,191	860,673	858,649	853,083	748,170	20.23%
YoY %	8.07%	4.66%	1.45%	0.24%	0.65%	14.02%	-	-
Horiz. %	132.00%	122.15%	116.71%	115.04%	114.77%	114.02%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	14,108	14,059	9,314	9,304	9,282	17,292	26,406	-34.03%
YoY %	0.35%	50.94%	0.11%	0.24%	-46.32%	-34.51%	-	-
Horiz. %	53.43%	53.24%	35.27%	35.23%	35.15%	65.49%	100.00%	-
Div Payout %	39.74%	41.96%	85.11%	48.19%	33.76%	28.74%	50.10%	-
YoY %	-5.29%	-50.70%	76.61%	42.74%	17.47%	-42.63%	-	-
Horiz. %	79.32%	83.75%	169.88%	96.19%	67.39%	57.37%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	987,584	913,854	873,191	860,673	858,649	853,083	748,170	20.23%
YoY %	8.07%	4.66%	1.45%	0.24%	0.65%	14.02%	-	-
Horiz. %	132.00%	122.15%	116.71%	115.04%	114.77%	114.02%	100.00%	-
NOSH	1,175,695	1,171,608	1,164,255	1,163,072	1,160,337	1,152,816	1,100,250	4.49%
YoY %	0.35%	0.63%	0.10%	0.24%	0.65%	4.78%	-	-
Horiz. %	106.86%	106.49%	105.82%	105.71%	105.46%	104.78%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	5.50%	4.45%	-0.06%	3.50%	5.61%	9.58%	9.90%	-
YoY %	23.60%	7,516.67%	-101.71%	-37.61%	-41.44%	-3.23%	-	-
Horiz. %	55.56%	44.95%	-0.61%	35.35%	56.67%	96.77%	100.00%	-
ROE	3.60%	3.67%	1.25%	2.24%	3.20%	7.05%	7.04%	-
YoY %	-1.91%	193.60%	-44.20%	-30.00%	-54.61%	0.14%	-	-
Horiz. %	51.14%	52.13%	17.76%	31.82%	45.45%	100.14%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	64.97	58.04	47.60	43.66	43.19	53.13	46.07	25.62%
YoY %	11.94%	21.93%	9.02%	1.09%	-18.71%	15.32%	-	-
Horiz. %	141.02%	125.98%	103.32%	94.77%	93.75%	115.32%	100.00%	-
EPS	3.02	2.86	0.94	1.66	2.37	5.22	4.79	-26.37%
YoY %	5.59%	204.26%	-43.37%	-29.96%	-54.60%	8.98%	-	-
Horiz. %	63.05%	59.71%	19.62%	34.66%	49.48%	108.98%	100.00%	-
DPS	1.20	1.20	0.80	0.80	0.80	1.50	2.40	-36.87%
YoY %	0.00%	50.00%	0.00%	0.00%	-46.67%	-37.50%	-	-
Horiz. %	50.00%	50.00%	33.33%	33.33%	33.33%	62.50%	100.00%	-
NAPS	0.84	0.78	0.75	0.74	0.74	0.74	0.68	15.05%
YoY %	7.69%	4.00%	1.35%	0.00%	0.00%	8.82%	-	-
Horiz. %	123.53%	114.71%	110.29%	108.82%	108.82%	108.82%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,163,072
RPS	19.42	17.28	14.09	12.91	12.74	15.57	12.88	31.32%
YoY %	12.38%	22.64%	9.14%	1.33%	-18.18%	20.89%	-	-
Horiz. %	150.78%	134.16%	109.39%	100.23%	98.91%	120.89%	100.00%	-
EPS	0.90	0.85	0.28	0.49	0.70	1.53	1.34	-23.21%
YoY %	5.88%	203.57%	-42.86%	-30.00%	-54.25%	14.18%	-	-
Horiz. %	67.16%	63.43%	20.90%	36.57%	52.24%	114.18%	100.00%	-
DPS	0.36	0.36	0.24	0.24	0.24	0.44	0.67	-33.78%
YoY %	0.00%	50.00%	0.00%	0.00%	-45.45%	-34.33%	-	-
Horiz. %	53.73%	53.73%	35.82%	35.82%	35.82%	65.67%	100.00%	-
NAPS	0.251	0.2323	0.2219	0.2188	0.2183	0.2168	0.1902	20.21%
YoY %	8.05%	4.69%	1.42%	0.23%	0.69%	13.99%	-	-
Horiz. %	131.97%	122.13%	116.67%	115.04%	114.77%	113.99%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.71%	-11.55%	0.00%	-10.65%	6.16%	-78.81%	-	-
Horiz. %	16.76%	17.78%	20.10%	20.10%	22.50%	21.19%	100.00%	-
P/EPS	49.67	49.65	140.43	72.89	56.54	29.69	132.57	-47.87%
YoY %	0.04%	-64.64%	92.66%	28.92%	90.43%	-77.60%	-	-
Horiz. %	37.47%	37.45%	105.93%	54.98%	42.65%	22.40%	100.00%	-
EY	2.01	2.01	0.71	1.37	1.77	3.37	0.75	92.36%
YoY %	0.00%	183.10%	-48.18%	-22.60%	-47.48%	349.33%	-	-
Horiz. %	268.00%	268.00%	94.67%	182.67%	236.00%	449.33%	100.00%	-
DY	0.80	0.85	0.61	0.66	0.60	0.97	0.38	63.89%
YoY %	-5.88%	39.34%	-7.58%	10.00%	-38.14%	155.26%	-	-
Horiz. %	210.53%	223.68%	160.53%	173.68%	157.89%	255.26%	100.00%	-
P/NAPS	1.79	1.82	1.76	1.64	1.81	2.09	9.34	-66.59%
YoY %	-1.65%	3.41%	7.32%	-9.39%	-13.40%	-77.62%	-	-
Horiz. %	19.16%	19.49%	18.84%	17.56%	19.38%	22.38%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	12.61%	-15.60%	3.30%	-6.51%	-1.35%	-7.21%	-	-
Horiz. %	84.01%	74.61%	88.40%	85.58%	91.54%	92.79%	100.00%	-
P/EPS	57.62	48.25	142.55	71.69	53.16	30.08	30.69	51.89%
YoY %	19.42%	-66.15%	98.84%	34.86%	76.73%	-1.99%	-	-
Horiz. %	187.75%	157.22%	464.48%	233.59%	173.22%	98.01%	100.00%	-
EY	1.74	2.07	0.70	1.39	1.88	3.32	3.26	-34.07%
YoY %	-15.94%	195.71%	-49.64%	-26.06%	-43.37%	1.84%	-	-
Horiz. %	53.37%	63.50%	21.47%	42.64%	57.67%	101.84%	100.00%	-
DY	0.69	0.87	0.60	0.67	0.63	0.96	1.63	-43.47%
YoY %	-20.69%	45.00%	-10.45%	6.35%	-34.38%	-41.10%	-	-
Horiz. %	42.33%	53.37%	36.81%	41.10%	38.65%	58.90%	100.00%	-
P/NAPS	2.07	1.77	1.79	1.61	1.70	2.12	2.16	-2.78%
YoY %	16.95%	-1.12%	11.18%	-5.29%	-19.81%	-1.85%	-	-
Horiz. %	95.83%	81.94%	82.87%	74.54%	78.70%	98.15%	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