[VS] QoQ Quarter Result on 31-Jan-2017 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 5.96%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 1,085,147 983,386 854,108 763,838 680,018 554,204 507,844 65.66%
PBT 54,406 47,822 69,801 60,557 45,493 8,857 22,338 80.73%
Tax -17,257 -12,223 -19,793 -18,581 -15,259 -9,178 -4,577 141.66%
NP 37,149 35,599 50,008 41,976 30,234 -321 17,761 63.33%
-
NP to SH 45,991 36,806 50,499 35,506 33,508 10,944 19,307 78.08%
-
Tax Rate 31.72% 25.56% 28.36% 30.68% 33.54% 103.62% 20.49% -
Total Cost 1,047,998 947,787 804,100 721,862 649,784 554,525 490,083 65.75%
-
Net Worth 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 860,673 25.10%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 19,654 11,950 17,781 14,108 14,059 9,314 9,304 64.41%
Div Payout % 42.74% 32.47% 35.21% 39.74% 41.96% 85.11% 48.19% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 860,673 25.10%
NOSH 1,310,284 1,195,000 1,185,422 1,175,695 1,171,608 1,164,255 1,163,072 8.24%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 3.42% 3.62% 5.85% 5.50% 4.45% -0.06% 3.50% -
ROE 3.82% 3.50% 4.95% 3.60% 3.67% 1.25% 2.24% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 82.82 82.29 72.05 64.97 58.04 47.60 43.66 53.05%
EPS 3.51 3.08 4.26 3.02 2.86 0.94 1.66 64.51%
DPS 1.50 1.00 1.50 1.20 1.20 0.80 0.80 51.88%
NAPS 0.92 0.88 0.86 0.84 0.78 0.75 0.74 15.57%
Adjusted Per Share Value based on latest NOSH - 1,175,695
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 27.58 24.99 21.71 19.41 17.28 14.08 12.91 65.64%
EPS 1.17 0.94 1.28 0.90 0.85 0.28 0.49 78.36%
DPS 0.50 0.30 0.45 0.36 0.36 0.24 0.24 62.90%
NAPS 0.3064 0.2673 0.2591 0.251 0.2323 0.2219 0.2187 25.12%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.08 2.20 2.00 1.50 1.42 1.32 1.21 -
P/RPS 3.72 2.67 2.78 2.31 2.45 2.77 2.77 21.65%
P/EPS 87.75 71.43 46.95 49.67 49.65 140.43 72.89 13.12%
EY 1.14 1.40 2.13 2.01 2.01 0.71 1.37 -11.50%
DY 0.49 0.45 0.75 0.80 0.85 0.61 0.66 -17.96%
P/NAPS 3.35 2.50 2.33 1.79 1.82 1.76 1.64 60.78%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 29/06/16 -
Price 3.10 2.53 2.03 1.74 1.38 1.34 1.19 -
P/RPS 3.74 3.07 2.82 2.68 2.38 2.82 2.73 23.27%
P/EPS 88.32 82.14 47.65 57.62 48.25 142.55 71.69 14.87%
EY 1.13 1.22 2.10 1.74 2.07 0.70 1.39 -12.86%
DY 0.48 0.40 0.74 0.69 0.87 0.60 0.67 -19.88%
P/NAPS 3.37 2.88 2.36 2.07 1.77 1.79 1.61 63.41%

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