[VS] QoQ TTM Result on 31-Jan-2019 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -5.07%
YoY- -23.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 3,937,329 3,978,350 3,958,910 3,949,011 4,079,661 4,089,191 4,061,641 -2.04%
PBT 192,357 174,006 158,012 148,173 167,279 176,367 199,141 -2.27%
Tax -62,937 -62,384 -44,023 -38,576 -37,592 -38,133 -49,089 17.96%
NP 129,420 111,622 113,989 109,597 129,687 138,234 150,052 -9.36%
-
NP to SH 165,807 157,544 147,572 137,249 144,585 150,766 149,131 7.30%
-
Tax Rate 32.72% 35.85% 27.86% 26.03% 22.47% 21.62% 24.65% -
Total Cost 3,807,909 3,866,728 3,844,921 3,839,414 3,949,974 3,950,957 3,911,589 -1.77%
-
Net Worth 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 20.64%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 79,806 78,600 59,668 51,852 53,107 55,601 57,466 24.40%
Div Payout % 48.13% 49.89% 40.43% 37.78% 36.73% 36.88% 38.53% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 20.64%
NOSH 1,854,251 1,830,482 1,816,352 1,815,031 1,715,948 1,697,150 1,333,533 24.50%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 3.29% 2.81% 2.88% 2.78% 3.18% 3.38% 3.69% -
ROE 10.03% 9.87% 9.61% 8.77% 10.03% 10.68% 11.97% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 214.39 219.36 219.25 219.66 237.75 243.27 306.33 -21.12%
EPS 9.03 8.69 8.17 7.63 8.43 8.97 11.25 -13.59%
DPS 4.35 4.33 3.30 2.88 3.09 3.31 4.33 0.30%
NAPS 0.90 0.88 0.85 0.87 0.84 0.84 0.94 -2.84%
Adjusted Per Share Value based on latest NOSH - 1,815,031
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 100.06 101.11 100.61 100.36 103.68 103.92 103.22 -2.04%
EPS 4.21 4.00 3.75 3.49 3.67 3.83 3.79 7.23%
DPS 2.03 2.00 1.52 1.32 1.35 1.41 1.46 24.49%
NAPS 0.4201 0.4056 0.3901 0.3975 0.3663 0.3588 0.3168 20.63%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 1.40 1.20 1.14 0.81 1.60 1.68 2.25 -
P/RPS 0.65 0.55 0.52 0.37 0.67 0.69 0.73 -7.42%
P/EPS 15.51 13.81 13.95 10.61 18.99 18.73 20.00 -15.55%
EY 6.45 7.24 7.17 9.42 5.27 5.34 5.00 18.44%
DY 3.10 3.61 2.90 3.56 1.93 1.97 1.93 37.03%
P/NAPS 1.56 1.36 1.34 0.93 1.90 2.00 2.39 -24.69%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 26/09/19 25/06/19 26/03/19 14/12/18 25/09/18 28/06/18 -
Price 1.32 1.37 1.12 1.04 1.17 1.62 1.42 -
P/RPS 0.62 0.62 0.51 0.47 0.49 0.67 0.46 21.95%
P/EPS 14.62 15.77 13.70 13.62 13.89 18.06 12.62 10.27%
EY 6.84 6.34 7.30 7.34 7.20 5.54 7.92 -9.28%
DY 3.29 3.16 2.95 2.77 2.65 2.04 3.05 5.16%
P/NAPS 1.47 1.56 1.32 1.20 1.39 1.93 1.51 -1.76%

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