[VS] QoQ Quarter Result on 31-Jul-2016 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- -43.32%
YoY- -79.23%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 854,108 763,838 680,018 554,204 507,844 501,113 612,465 24.84%
PBT 69,801 60,557 45,493 8,857 22,338 35,811 74,860 -4.56%
Tax -19,793 -18,581 -15,259 -9,178 -4,577 -7,687 -16,186 14.36%
NP 50,008 41,976 30,234 -321 17,761 28,124 58,674 -10.11%
-
NP to SH 50,499 35,506 33,508 10,944 19,307 27,500 60,177 -11.04%
-
Tax Rate 28.36% 30.68% 33.54% 103.62% 20.49% 21.47% 21.62% -
Total Cost 804,100 721,862 649,784 554,525 490,083 472,989 553,791 28.25%
-
Net Worth 1,019,463 987,584 913,854 873,191 860,673 858,649 853,083 12.62%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 17,781 14,108 14,059 9,314 9,304 9,282 17,292 1.87%
Div Payout % 35.21% 39.74% 41.96% 85.11% 48.19% 33.76% 28.74% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,019,463 987,584 913,854 873,191 860,673 858,649 853,083 12.62%
NOSH 1,185,422 1,175,695 1,171,608 1,164,255 1,163,072 1,160,337 1,152,816 1.87%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 5.85% 5.50% 4.45% -0.06% 3.50% 5.61% 9.58% -
ROE 4.95% 3.60% 3.67% 1.25% 2.24% 3.20% 7.05% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 72.05 64.97 58.04 47.60 43.66 43.19 53.13 22.53%
EPS 4.26 3.02 2.86 0.94 1.66 2.37 5.22 -12.68%
DPS 1.50 1.20 1.20 0.80 0.80 0.80 1.50 0.00%
NAPS 0.86 0.84 0.78 0.75 0.74 0.74 0.74 10.54%
Adjusted Per Share Value based on latest NOSH - 1,164,255
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 21.71 19.41 17.28 14.08 12.91 12.74 15.57 24.83%
EPS 1.28 0.90 0.85 0.28 0.49 0.70 1.53 -11.22%
DPS 0.45 0.36 0.36 0.24 0.24 0.24 0.44 1.51%
NAPS 0.2591 0.251 0.2323 0.2219 0.2187 0.2182 0.2168 12.62%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.00 1.50 1.42 1.32 1.21 1.34 1.55 -
P/RPS 2.78 2.31 2.45 2.77 2.77 3.10 2.92 -3.22%
P/EPS 46.95 49.67 49.65 140.43 72.89 56.54 29.69 35.77%
EY 2.13 2.01 2.01 0.71 1.37 1.77 3.37 -26.37%
DY 0.75 0.80 0.85 0.61 0.66 0.60 0.97 -15.77%
P/NAPS 2.33 1.79 1.82 1.76 1.64 1.81 2.09 7.52%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 13/06/17 28/03/17 23/12/16 28/09/16 29/06/16 28/03/16 15/12/15 -
Price 2.03 1.74 1.38 1.34 1.19 1.26 1.57 -
P/RPS 2.82 2.68 2.38 2.82 2.73 2.92 2.96 -3.18%
P/EPS 47.65 57.62 48.25 142.55 71.69 53.16 30.08 35.92%
EY 2.10 1.74 2.07 0.70 1.39 1.88 3.32 -26.33%
DY 0.74 0.69 0.87 0.60 0.67 0.63 0.96 -15.94%
P/NAPS 2.36 2.07 1.77 1.79 1.61 1.70 2.12 7.41%

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