[VS] QoQ Quarter Result on 31-Oct-2018 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
14-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 3.56%
YoY- -13.44%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 1,030,376 889,710 982,647 1,075,617 1,010,936 879,811 1,113,297 -5.04%
PBT 41,042 38,237 49,409 45,318 25,048 28,398 68,515 -29.00%
Tax -19,628 -12,205 -13,835 -16,716 -1,267 -6,758 -12,851 32.72%
NP 21,414 26,032 35,574 28,602 23,781 21,640 55,664 -47.19%
-
NP to SH 48,413 31,378 37,943 39,810 38,441 21,055 45,279 4.57%
-
Tax Rate 47.82% 31.92% 28.00% 36.89% 5.06% 23.80% 18.76% -
Total Cost 1,008,962 863,678 947,073 1,047,015 987,155 858,171 1,057,633 -3.10%
-
Net Worth 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 20.64%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 29,017 14,445 17,978 17,159 10,085 6,629 19,232 31.64%
Div Payout % 59.94% 46.04% 47.38% 43.10% 26.24% 31.49% 42.48% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 20.64%
NOSH 1,830,482 1,816,352 1,815,031 1,715,948 1,697,150 1,333,533 1,311,365 24.97%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.08% 2.93% 3.62% 2.66% 2.35% 2.46% 5.00% -
ROE 3.03% 2.04% 2.43% 2.76% 2.72% 1.69% 3.76% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 56.81 49.27 54.66 62.68 60.14 66.36 86.83 -24.69%
EPS 2.67 1.74 2.11 2.32 2.29 1.59 3.53 -17.02%
DPS 1.60 0.80 1.00 1.00 0.60 0.50 1.50 4.40%
NAPS 0.88 0.85 0.87 0.84 0.84 0.94 0.94 -4.31%
Adjusted Per Share Value based on latest NOSH - 1,715,948
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 26.19 22.61 24.97 27.34 25.69 22.36 28.29 -5.02%
EPS 1.23 0.80 0.96 1.01 0.98 0.54 1.15 4.59%
DPS 0.74 0.37 0.46 0.44 0.26 0.17 0.49 31.73%
NAPS 0.4056 0.3901 0.3975 0.3663 0.3588 0.3168 0.3063 20.64%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.20 1.14 0.81 1.60 1.68 2.25 3.05 -
P/RPS 2.11 2.31 1.48 2.55 2.79 3.39 3.51 -28.83%
P/EPS 44.95 65.60 38.38 68.97 73.46 141.69 86.37 -35.37%
EY 2.22 1.52 2.61 1.45 1.36 0.71 1.16 54.32%
DY 1.33 0.70 1.23 0.62 0.36 0.22 0.49 94.93%
P/NAPS 1.36 1.34 0.93 1.90 2.00 2.39 3.24 -44.02%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 25/06/19 26/03/19 14/12/18 25/09/18 28/06/18 28/03/18 -
Price 1.37 1.12 1.04 1.17 1.62 1.42 2.52 -
P/RPS 2.41 2.27 1.90 1.87 2.69 2.14 2.90 -11.63%
P/EPS 51.32 64.45 49.28 50.43 70.84 89.42 71.36 -19.77%
EY 1.95 1.55 2.03 1.98 1.41 1.12 1.40 24.79%
DY 1.17 0.71 0.96 0.85 0.37 0.35 0.60 56.27%
P/NAPS 1.56 1.32 1.20 1.39 1.93 1.51 2.68 -30.35%

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