[VS] QoQ Quarter Result on 30-Apr-2018 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -53.5%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 982,647 1,075,617 1,010,936 879,811 1,113,297 1,085,147 983,386 -0.04%
PBT 49,409 45,318 25,048 28,398 68,515 54,406 47,822 2.19%
Tax -13,835 -16,716 -1,267 -6,758 -12,851 -17,257 -12,223 8.58%
NP 35,574 28,602 23,781 21,640 55,664 37,149 35,599 -0.04%
-
NP to SH 37,943 39,810 38,441 21,055 45,279 45,991 36,806 2.04%
-
Tax Rate 28.00% 36.89% 5.06% 23.80% 18.76% 31.72% 25.56% -
Total Cost 947,073 1,047,015 987,155 858,171 1,057,633 1,047,998 947,787 -0.05%
-
Net Worth 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,051,600 30.20%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 17,978 17,159 10,085 6,629 19,232 19,654 11,950 31.19%
Div Payout % 47.38% 43.10% 26.24% 31.49% 42.48% 42.74% 32.47% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,051,600 30.20%
NOSH 1,815,031 1,715,948 1,697,150 1,333,533 1,311,365 1,310,284 1,195,000 32.03%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.62% 2.66% 2.35% 2.46% 5.00% 3.42% 3.62% -
ROE 2.43% 2.76% 2.72% 1.69% 3.76% 3.82% 3.50% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 54.66 62.68 60.14 66.36 86.83 82.82 82.29 -23.81%
EPS 2.11 2.32 2.29 1.59 3.53 3.51 3.08 -22.23%
DPS 1.00 1.00 0.60 0.50 1.50 1.50 1.00 0.00%
NAPS 0.87 0.84 0.84 0.94 0.94 0.92 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 1,333,533
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 25.32 27.71 26.05 22.67 28.68 27.96 25.34 -0.05%
EPS 0.98 1.03 0.99 0.54 1.17 1.18 0.95 2.08%
DPS 0.46 0.44 0.26 0.17 0.50 0.51 0.31 30.00%
NAPS 0.403 0.3714 0.3638 0.3211 0.3105 0.3106 0.2709 30.22%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.81 1.60 1.68 2.25 3.05 3.08 2.20 -
P/RPS 1.48 2.55 2.79 3.39 3.51 3.72 2.67 -32.44%
P/EPS 38.38 68.97 73.46 141.69 86.37 87.75 71.43 -33.83%
EY 2.61 1.45 1.36 0.71 1.16 1.14 1.40 51.30%
DY 1.23 0.62 0.36 0.22 0.49 0.49 0.45 95.13%
P/NAPS 0.93 1.90 2.00 2.39 3.24 3.35 2.50 -48.18%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 14/12/18 25/09/18 28/06/18 28/03/18 14/12/17 27/09/17 -
Price 1.04 1.17 1.62 1.42 2.52 3.10 2.53 -
P/RPS 1.90 1.87 2.69 2.14 2.90 3.74 3.07 -27.31%
P/EPS 49.28 50.43 70.84 89.42 71.36 88.32 82.14 -28.79%
EY 2.03 1.98 1.41 1.12 1.40 1.13 1.22 40.28%
DY 0.96 0.85 0.37 0.35 0.60 0.48 0.40 78.97%
P/NAPS 1.20 1.39 1.93 1.51 2.68 3.37 2.88 -44.12%

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