[VS] QoQ TTM Result on 30-Apr-2018 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2018

Quarter

30-Apr-2018 [#3]

Profit Trend

QoQ- -16.49%

YoY- 14.31%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	3,949,011	4,079,661	4,089,191	4,061,641	4,035,938	3,686,479	3,281,350	13.10%
YoY %	-3.20%	-0.23%	0.68%	0.64%	9.48%	12.35%	-	-
Horiz. %	120.35%	124.33%	124.62%	123.78%	123.00%	112.35%	100.00%	-
PBT	148,173	167,279	176,367	199,141	240,544	232,586	223,673	-23.95%
YoY %	-11.42%	-5.15%	-11.44%	-17.21%	3.42%	3.98%	-	-
Horiz. %	66.25%	74.79%	78.85%	89.03%	107.54%	103.98%	100.00%	-
Tax	-38,576	-37,592	-38,133	-49,089	-62,124	-67,854	-65,856	-29.92%
YoY %	-2.62%	1.42%	22.32%	20.98%	8.44%	-3.03%	-	-
Horiz. %	58.58%	57.08%	57.90%	74.54%	94.33%	103.03%	100.00%	-
NP	109,597	129,687	138,234	150,052	178,420	164,732	157,817	-21.52%
YoY %	-15.49%	-6.18%	-7.88%	-15.90%	8.31%	4.38%	-	-
Horiz. %	69.45%	82.18%	87.59%	95.08%	113.05%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,249	144,585	150,766	149,131	178,575	168,802	156,319	-8.28%
YoY %	-5.07%	-4.10%	1.10%	-16.49%	5.79%	7.99%	-	-
Horiz. %	87.80%	92.49%	96.45%	95.40%	114.24%	107.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	22.47%	21.62%	24.65%	25.83%	29.17%	29.44%	-
YoY %	15.84%	3.93%	-12.29%	-4.57%	-11.45%	-0.92%	-	-
Horiz. %	88.42%	76.32%	73.44%	83.73%	87.74%	99.08%	100.00%	-
Total Cost	3,839,414	3,949,974	3,950,957	3,911,589	3,857,518	3,521,747	3,123,533	14.70%
YoY %	-2.80%	-0.02%	1.01%	1.40%	9.53%	12.75%	-	-
Horiz. %	122.92%	126.46%	126.49%	125.23%	123.50%	112.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,051,600	30.20%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	14.63%	-	-
Horiz. %	148.74%	137.07%	134.27%	118.52%	114.61%	114.63%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	51,852	53,107	55,601	57,466	68,618	63,493	57,898	-7.07%
YoY %	-2.36%	-4.49%	-3.25%	-16.25%	8.07%	9.66%	-	-
Horiz. %	89.56%	91.73%	96.03%	99.25%	118.52%	109.66%	100.00%	-
Div Payout %	37.78%	36.73%	36.88%	38.53%	38.43%	37.61%	37.04%	-
YoY %	2.86%	-0.41%	-4.28%	0.26%	2.18%	1.54%	-	-
Horiz. %	102.00%	99.16%	99.57%	104.02%	103.75%	101.54%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,051,600	30.20%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	14.63%	-	-
Horiz. %	148.74%	137.07%	134.27%	118.52%	114.61%	114.63%	100.00%	-
NOSH	1,815,031	1,715,948	1,697,150	1,333,533	1,311,365	1,310,284	1,195,000	32.03%
YoY %	5.77%	1.11%	27.27%	1.69%	0.08%	9.65%	-	-
Horiz. %	151.89%	143.59%	142.02%	111.59%	109.74%	109.65%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	2.78%	3.18%	3.38%	3.69%	4.42%	4.47%	4.81%	-
YoY %	-12.58%	-5.92%	-8.40%	-16.52%	-1.12%	-7.07%	-	-
Horiz. %	57.80%	66.11%	70.27%	76.72%	91.89%	92.93%	100.00%	-
ROE	8.77%	10.03%	10.68%	11.97%	14.82%	14.00%	14.86%	-
YoY %	-12.56%	-6.09%	-10.78%	-19.23%	5.86%	-5.79%	-	-
Horiz. %	59.02%	67.50%	71.87%	80.55%	99.73%	94.21%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	219.66	237.75	243.27	306.33	314.77	281.35	274.59	-13.79%
YoY %	-7.61%	-2.27%	-20.59%	-2.68%	11.88%	2.46%	-	-
Horiz. %	80.00%	86.58%	88.59%	111.56%	114.63%	102.46%	100.00%	-
EPS	7.63	8.43	8.97	11.25	13.93	12.88	13.08	-30.11%
YoY %	-9.49%	-6.02%	-20.27%	-19.24%	8.15%	-1.53%	-	-
Horiz. %	58.33%	64.45%	68.58%	86.01%	106.50%	98.47%	100.00%	-
DPS	2.88	3.09	3.31	4.33	5.35	4.85	4.90	-29.76%
YoY %	-6.80%	-6.65%	-23.56%	-19.07%	10.31%	-1.02%	-	-
Horiz. %	58.78%	63.06%	67.55%	88.37%	109.18%	98.98%	100.00%	-
NAPS	0.87	0.84	0.84	0.94	0.94	0.92	0.88	-0.75%
YoY %	3.57%	0.00%	-10.64%	0.00%	2.17%	4.55%	-	-
Horiz. %	98.86%	95.45%	95.45%	106.82%	106.82%	104.55%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,333,533
RPS	100.88	104.22	104.46	103.76	103.10	94.17	83.82	13.10%
YoY %	-3.20%	-0.23%	0.67%	0.64%	9.48%	12.35%	-	-
Horiz. %	120.35%	124.34%	124.62%	123.79%	123.00%	112.35%	100.00%	-
EPS	3.51	3.69	3.85	3.81	4.56	4.31	3.99	-8.16%
YoY %	-4.88%	-4.16%	1.05%	-16.45%	5.80%	8.02%	-	-
Horiz. %	87.97%	92.48%	96.49%	95.49%	114.29%	108.02%	100.00%	-
DPS	1.32	1.36	1.42	1.47	1.75	1.62	1.48	-7.32%
YoY %	-2.94%	-4.23%	-3.40%	-16.00%	8.02%	9.46%	-	-
Horiz. %	89.19%	91.89%	95.95%	99.32%	118.24%	109.46%	100.00%	-
NAPS	0.3996	0.3682	0.3607	0.3184	0.3079	0.3079	0.2686	30.22%
YoY %	8.53%	2.08%	13.29%	3.41%	0.00%	14.63%	-	-
Horiz. %	148.77%	137.08%	134.29%	118.54%	114.63%	114.63%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	0.81	1.60	1.68	2.25	3.05	3.08	2.20	-
P/RPS	0.37	0.67	0.69	0.73	0.97	1.09	0.80	-40.11%
YoY %	-44.78%	-2.90%	-5.48%	-24.74%	-11.01%	36.25%	-	-
Horiz. %	46.25%	83.75%	86.25%	91.25%	121.25%	136.25%	100.00%	-
P/EPS	10.61	18.99	18.73	20.00	21.90	23.91	16.82	-26.38%
YoY %	-44.13%	1.39%	-6.35%	-8.68%	-8.41%	42.15%	-	-
Horiz. %	63.08%	112.90%	111.36%	118.91%	130.20%	142.15%	100.00%	-
EY	9.42	5.27	5.34	5.00	4.57	4.18	5.95	35.72%
YoY %	78.75%	-1.31%	6.80%	9.41%	9.33%	-29.75%	-	-
Horiz. %	158.32%	88.57%	89.75%	84.03%	76.81%	70.25%	100.00%	-
DY	3.56	1.93	1.97	1.93	1.75	1.57	2.23	36.47%
YoY %	84.46%	-2.03%	2.07%	10.29%	11.46%	-29.60%	-	-
Horiz. %	159.64%	86.55%	88.34%	86.55%	78.48%	70.40%	100.00%	-
P/NAPS	0.93	1.90	2.00	2.39	3.24	3.35	2.50	-48.18%
YoY %	-51.05%	-5.00%	-16.32%	-26.23%	-3.28%	34.00%	-	-
Horiz. %	37.20%	76.00%	80.00%	95.60%	129.60%	134.00%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	14/12/18	25/09/18	28/06/18	28/03/18	14/12/17	27/09/17	-
Price	1.04	1.17	1.62	1.42	2.52	3.10	2.53	-
P/RPS	0.47	0.49	0.67	0.46	0.80	1.10	0.92	-36.01%
YoY %	-4.08%	-26.87%	45.65%	-42.50%	-27.27%	19.57%	-	-
Horiz. %	51.09%	53.26%	72.83%	50.00%	86.96%	119.57%	100.00%	-
P/EPS	13.62	13.89	18.06	12.62	18.09	24.06	19.34	-20.79%
YoY %	-1.94%	-23.09%	43.11%	-30.24%	-24.81%	24.41%	-	-
Horiz. %	70.42%	71.82%	93.38%	65.25%	93.54%	124.41%	100.00%	-
EY	7.34	7.20	5.54	7.92	5.53	4.16	5.17	26.23%
YoY %	1.94%	29.96%	-30.05%	43.22%	32.93%	-19.54%	-	-
Horiz. %	141.97%	139.26%	107.16%	153.19%	106.96%	80.46%	100.00%	-
DY	2.77	2.65	2.04	3.05	2.12	1.56	1.94	26.71%
YoY %	4.53%	29.90%	-33.11%	43.87%	35.90%	-19.59%	-	-
Horiz. %	142.78%	136.60%	105.15%	157.22%	109.28%	80.41%	100.00%	-
P/NAPS	1.20	1.39	1.93	1.51	2.68	3.37	2.88	-44.12%
YoY %	-13.67%	-27.98%	27.81%	-43.66%	-20.47%	17.01%	-	-
Horiz. %	41.67%	48.26%	67.01%	52.43%	93.06%	117.01%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

955

SALCON

SALCON BHD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

927

HLIND

HONG LEONG INDUSTRIES BHD

863

YTLPOWR

YTL POWER INTERNATIONAL BHD

745

JCY

JCY INTERNATIONAL BERHAD

693

WCT

WCT HOLDINGS BERHAD

651

MAYBANK

MALAYAN BANKING BHD

593

GENTING

GENTING BHD

590

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More