[VS] QoQ Quarter Result on 31-Jan-2018 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -1.55%
YoY- 27.52%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,075,617 1,010,936 879,811 1,113,297 1,085,147 983,386 854,108 16.56%
PBT 45,318 25,048 28,398 68,515 54,406 47,822 69,801 -24.96%
Tax -16,716 -1,267 -6,758 -12,851 -17,257 -12,223 -19,793 -10.62%
NP 28,602 23,781 21,640 55,664 37,149 35,599 50,008 -31.02%
-
NP to SH 39,810 38,441 21,055 45,279 45,991 36,806 50,499 -14.62%
-
Tax Rate 36.89% 5.06% 23.80% 18.76% 31.72% 25.56% 28.36% -
Total Cost 1,047,015 987,155 858,171 1,057,633 1,047,998 947,787 804,100 19.18%
-
Net Worth 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,051,600 1,019,463 25.89%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 17,159 10,085 6,629 19,232 19,654 11,950 17,781 -2.33%
Div Payout % 43.10% 26.24% 31.49% 42.48% 42.74% 32.47% 35.21% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 1,051,600 1,019,463 25.89%
NOSH 1,715,948 1,697,150 1,333,533 1,311,365 1,310,284 1,195,000 1,185,422 27.87%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 2.66% 2.35% 2.46% 5.00% 3.42% 3.62% 5.85% -
ROE 2.76% 2.72% 1.69% 3.76% 3.82% 3.50% 4.95% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 62.68 60.14 66.36 86.83 82.82 82.29 72.05 -8.84%
EPS 2.32 2.29 1.59 3.53 3.51 3.08 4.26 -33.23%
DPS 1.00 0.60 0.50 1.50 1.50 1.00 1.50 -23.62%
NAPS 0.84 0.84 0.94 0.94 0.92 0.88 0.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 1,311,365
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 27.71 26.05 22.67 28.68 27.96 25.34 22.01 16.54%
EPS 1.03 0.99 0.54 1.17 1.18 0.95 1.30 -14.33%
DPS 0.44 0.26 0.17 0.50 0.51 0.31 0.46 -2.91%
NAPS 0.3714 0.3638 0.3211 0.3105 0.3106 0.2709 0.2627 25.88%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.60 1.68 2.25 3.05 3.08 2.20 2.00 -
P/RPS 2.55 2.79 3.39 3.51 3.72 2.67 2.78 -5.57%
P/EPS 68.97 73.46 141.69 86.37 87.75 71.43 46.95 29.13%
EY 1.45 1.36 0.71 1.16 1.14 1.40 2.13 -22.56%
DY 0.62 0.36 0.22 0.49 0.49 0.45 0.75 -11.88%
P/NAPS 1.90 2.00 2.39 3.24 3.35 2.50 2.33 -12.68%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 25/09/18 28/06/18 28/03/18 14/12/17 27/09/17 13/06/17 -
Price 1.17 1.62 1.42 2.52 3.10 2.53 2.03 -
P/RPS 1.87 2.69 2.14 2.90 3.74 3.07 2.82 -23.89%
P/EPS 50.43 70.84 89.42 71.36 88.32 82.14 47.65 3.84%
EY 1.98 1.41 1.12 1.40 1.13 1.22 2.10 -3.83%
DY 0.85 0.37 0.35 0.60 0.48 0.40 0.74 9.65%
P/NAPS 1.39 1.93 1.51 2.68 3.37 2.88 2.36 -29.66%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment