[VS] QoQ TTM Result on 31-Jan-2017 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 8.77%
YoY- -40.52%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 3,686,479 3,281,350 2,852,168 2,505,904 2,243,179 2,175,626 2,128,265 44.08%
PBT 232,586 223,673 184,708 137,245 112,499 141,866 190,082 14.35%
Tax -67,854 -65,856 -62,811 -47,595 -36,701 -37,628 -35,334 54.31%
NP 164,732 157,817 121,897 89,650 75,798 104,238 154,748 4.24%
-
NP to SH 168,802 156,319 130,457 99,265 91,259 117,928 159,687 3.75%
-
Tax Rate 29.17% 29.44% 34.01% 34.68% 32.62% 26.52% 18.59% -
Total Cost 3,521,747 3,123,533 2,730,271 2,416,254 2,167,381 2,071,388 1,973,517 46.96%
-
Net Worth 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 860,673 25.10%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 63,493 57,898 55,263 46,786 41,960 45,193 62,285 1.28%
Div Payout % 37.61% 37.04% 42.36% 47.13% 45.98% 38.32% 39.00% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,205,462 1,051,600 1,019,463 987,584 913,854 873,191 860,673 25.10%
NOSH 1,310,284 1,195,000 1,185,422 1,175,695 1,171,608 1,164,255 1,163,072 8.24%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.47% 4.81% 4.27% 3.58% 3.38% 4.79% 7.27% -
ROE 14.00% 14.86% 12.80% 10.05% 9.99% 13.51% 18.55% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 281.35 274.59 240.60 213.14 191.46 186.87 182.99 33.10%
EPS 12.88 13.08 11.01 8.44 7.79 10.13 13.73 -4.15%
DPS 4.85 4.90 4.70 4.00 3.60 3.90 5.36 -6.43%
NAPS 0.92 0.88 0.86 0.84 0.78 0.75 0.74 15.57%
Adjusted Per Share Value based on latest NOSH - 1,175,695
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 94.90 84.47 73.42 64.51 57.74 56.01 54.79 44.08%
EPS 4.35 4.02 3.36 2.56 2.35 3.04 4.11 3.84%
DPS 1.63 1.49 1.42 1.20 1.08 1.16 1.60 1.24%
NAPS 0.3103 0.2707 0.2624 0.2542 0.2352 0.2248 0.2216 25.08%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.08 2.20 2.00 1.50 1.42 1.32 1.21 -
P/RPS 1.09 0.80 0.83 0.70 0.74 0.71 0.66 39.59%
P/EPS 23.91 16.82 18.17 17.77 18.23 13.03 8.81 94.21%
EY 4.18 5.95 5.50 5.63 5.49 7.67 11.35 -48.52%
DY 1.57 2.23 2.35 2.67 2.54 2.95 4.43 -49.82%
P/NAPS 3.35 2.50 2.33 1.79 1.82 1.76 1.64 60.78%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 29/06/16 -
Price 3.10 2.53 2.03 1.74 1.38 1.34 1.19 -
P/RPS 1.10 0.92 0.84 0.82 0.72 0.72 0.65 41.87%
P/EPS 24.06 19.34 18.45 20.61 17.72 13.23 8.67 97.11%
EY 4.16 5.17 5.42 4.85 5.64 7.56 11.54 -49.25%
DY 1.56 1.94 2.32 2.30 2.61 2.91 4.50 -50.55%
P/NAPS 3.37 2.88 2.36 2.07 1.77 1.79 1.61 63.41%

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