[VS] QoQ Quarter Result on 30-Apr-2017 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 42.23%
YoY- 161.56%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,113,297 1,085,147 983,386 854,108 763,838 680,018 554,204 59.00%
PBT 68,515 54,406 47,822 69,801 60,557 45,493 8,857 289.68%
Tax -12,851 -17,257 -12,223 -19,793 -18,581 -15,259 -9,178 25.08%
NP 55,664 37,149 35,599 50,008 41,976 30,234 -321 -
-
NP to SH 45,279 45,991 36,806 50,499 35,506 33,508 10,944 157.05%
-
Tax Rate 18.76% 31.72% 25.56% 28.36% 30.68% 33.54% 103.62% -
Total Cost 1,057,633 1,047,998 947,787 804,100 721,862 649,784 554,525 53.61%
-
Net Worth 1,205,245 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 23.89%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 19,232 19,654 11,950 17,781 14,108 14,059 9,314 61.93%
Div Payout % 42.48% 42.74% 32.47% 35.21% 39.74% 41.96% 85.11% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,205,245 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 23.89%
NOSH 1,311,365 1,310,284 1,195,000 1,185,422 1,175,695 1,171,608 1,164,255 8.23%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 5.00% 3.42% 3.62% 5.85% 5.50% 4.45% -0.06% -
ROE 3.76% 3.82% 3.50% 4.95% 3.60% 3.67% 1.25% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 86.83 82.82 82.29 72.05 64.97 58.04 47.60 49.13%
EPS 3.53 3.51 3.08 4.26 3.02 2.86 0.94 141.01%
DPS 1.50 1.50 1.00 1.50 1.20 1.20 0.80 51.88%
NAPS 0.94 0.92 0.88 0.86 0.84 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 1,185,422
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 28.30 27.58 25.00 21.71 19.42 17.28 14.09 58.98%
EPS 1.15 1.17 0.94 1.28 0.90 0.85 0.28 155.80%
DPS 0.49 0.50 0.30 0.45 0.36 0.36 0.24 60.72%
NAPS 0.3063 0.3064 0.2673 0.2591 0.251 0.2323 0.2219 23.90%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 3.05 3.08 2.20 2.00 1.50 1.42 1.32 -
P/RPS 3.51 3.72 2.67 2.78 2.31 2.45 2.77 17.04%
P/EPS 86.37 87.75 71.43 46.95 49.67 49.65 140.43 -27.61%
EY 1.16 1.14 1.40 2.13 2.01 2.01 0.71 38.59%
DY 0.49 0.49 0.45 0.75 0.80 0.85 0.61 -13.55%
P/NAPS 3.24 3.35 2.50 2.33 1.79 1.82 1.76 50.03%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 -
Price 2.52 3.10 2.53 2.03 1.74 1.38 1.34 -
P/RPS 2.90 3.74 3.07 2.82 2.68 2.38 2.82 1.87%
P/EPS 71.36 88.32 82.14 47.65 57.62 48.25 142.55 -36.87%
EY 1.40 1.13 1.22 2.10 1.74 2.07 0.70 58.53%
DY 0.60 0.48 0.40 0.74 0.69 0.87 0.60 0.00%
P/NAPS 2.68 3.37 2.88 2.36 2.07 1.77 1.79 30.77%

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