[VS] QoQ TTM Result on 30-Apr-2017 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 31.42%
YoY- -18.3%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 4,035,938 3,686,479 3,281,350 2,852,168 2,505,904 2,243,179 2,175,626 50.80%
PBT 240,544 232,586 223,673 184,708 137,245 112,499 141,866 42.05%
Tax -62,124 -67,854 -65,856 -62,811 -47,595 -36,701 -37,628 39.56%
NP 178,420 164,732 157,817 121,897 89,650 75,798 104,238 42.95%
-
NP to SH 178,575 168,802 156,319 130,457 99,265 91,259 117,928 31.76%
-
Tax Rate 25.83% 29.17% 29.44% 34.01% 34.68% 32.62% 26.52% -
Total Cost 3,857,518 3,521,747 3,123,533 2,730,271 2,416,254 2,167,381 2,071,388 51.19%
-
Net Worth 1,205,245 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 23.89%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 68,618 63,493 57,898 55,263 46,786 41,960 45,193 32.00%
Div Payout % 38.43% 37.61% 37.04% 42.36% 47.13% 45.98% 38.32% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,205,245 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 23.89%
NOSH 1,311,365 1,310,284 1,195,000 1,185,422 1,175,695 1,171,608 1,164,255 8.23%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 4.42% 4.47% 4.81% 4.27% 3.58% 3.38% 4.79% -
ROE 14.82% 14.00% 14.86% 12.80% 10.05% 9.99% 13.51% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 314.77 281.35 274.59 240.60 213.14 191.46 186.87 41.43%
EPS 13.93 12.88 13.08 11.01 8.44 7.79 10.13 23.58%
DPS 5.35 4.85 4.90 4.70 4.00 3.60 3.90 23.38%
NAPS 0.94 0.92 0.88 0.86 0.84 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 1,185,422
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 103.98 94.98 84.54 73.48 64.56 57.79 56.05 50.80%
EPS 4.60 4.35 4.03 3.36 2.56 2.35 3.04 31.70%
DPS 1.77 1.64 1.49 1.42 1.21 1.08 1.16 32.43%
NAPS 0.3105 0.3106 0.2709 0.2627 0.2544 0.2354 0.225 23.87%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 3.05 3.08 2.20 2.00 1.50 1.42 1.32 -
P/RPS 0.97 1.09 0.80 0.83 0.70 0.74 0.71 23.05%
P/EPS 21.90 23.91 16.82 18.17 17.77 18.23 13.03 41.22%
EY 4.57 4.18 5.95 5.50 5.63 5.49 7.67 -29.12%
DY 1.75 1.57 2.23 2.35 2.67 2.54 2.95 -29.33%
P/NAPS 3.24 3.35 2.50 2.33 1.79 1.82 1.76 50.03%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 -
Price 2.52 3.10 2.53 2.03 1.74 1.38 1.34 -
P/RPS 0.80 1.10 0.92 0.84 0.82 0.72 0.72 7.25%
P/EPS 18.09 24.06 19.34 18.45 20.61 17.72 13.23 23.12%
EY 5.53 4.16 5.17 5.42 4.85 5.64 7.56 -18.77%
DY 2.12 1.56 1.94 2.32 2.30 2.61 2.91 -18.98%
P/NAPS 2.68 3.37 2.88 2.36 2.07 1.77 1.79 30.77%

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