[VS] QoQ TTM Result on 31-Jul-2017 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jul-2017 [#4]

Profit Trend

QoQ- 19.82%

YoY- 32.55%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
TTM Result
Revenue	4,061,641	4,035,938	3,686,479	3,281,350	2,852,168	2,505,904	2,243,179	48.71%
YoY %	0.64%	9.48%	12.35%	15.05%	13.82%	11.71%	-	-
Horiz. %	181.07%	179.92%	164.34%	146.28%	127.15%	111.71%	100.00%	-
PBT	199,141	240,544	232,586	223,673	184,708	137,245	112,499	46.48%
YoY %	-17.21%	3.42%	3.98%	21.10%	34.58%	22.00%	-	-
Horiz. %	177.02%	213.82%	206.74%	198.82%	164.19%	122.00%	100.00%	-
Tax	-49,089	-62,124	-67,854	-65,856	-62,811	-47,595	-36,701	21.46%
YoY %	20.98%	8.44%	-3.03%	-4.85%	-31.97%	-29.68%	-	-
Horiz. %	133.75%	169.27%	184.88%	179.44%	171.14%	129.68%	100.00%	-
NP	150,052	178,420	164,732	157,817	121,897	89,650	75,798	57.85%
YoY %	-15.90%	8.31%	4.38%	29.47%	35.97%	18.27%	-	-
Horiz. %	197.96%	235.39%	217.33%	208.21%	160.82%	118.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,131	178,575	168,802	156,319	130,457	99,265	91,259	38.86%
YoY %	-16.49%	5.79%	7.99%	19.82%	31.42%	8.77%	-	-
Horiz. %	163.42%	195.68%	184.97%	171.29%	142.95%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.65%	25.83%	29.17%	29.44%	34.01%	34.68%	32.62%	-
YoY %	-4.57%	-11.45%	-0.92%	-13.44%	-1.93%	6.32%	-	-
Horiz. %	75.57%	79.18%	89.42%	90.25%	104.26%	106.32%	100.00%	-
Total Cost	3,911,589	3,857,518	3,521,747	3,123,533	2,730,271	2,416,254	2,167,381	48.39%
YoY %	1.40%	9.53%	12.75%	14.40%	13.00%	11.48%	-	-
Horiz. %	180.48%	177.98%	162.49%	144.12%	125.97%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,246,345	1,205,245	1,205,462	1,051,600	1,019,463	987,584	913,854	23.05%
YoY %	3.41%	-0.02%	14.63%	3.15%	3.23%	8.07%	-	-
Horiz. %	136.38%	131.89%	131.91%	115.07%	111.56%	108.07%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	57,466	68,618	63,493	57,898	55,263	46,786	41,960	23.39%
YoY %	-16.25%	8.07%	9.66%	4.77%	18.12%	11.50%	-	-
Horiz. %	136.95%	163.53%	151.32%	137.98%	131.70%	111.50%	100.00%	-
Div Payout %	38.53%	38.43%	37.61%	37.04%	42.36%	47.13%	45.98%	-
YoY %	0.26%	2.18%	1.54%	-12.56%	-10.12%	2.50%	-	-
Horiz. %	83.80%	83.58%	81.80%	80.56%	92.13%	102.50%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	1,246,345	1,205,245	1,205,462	1,051,600	1,019,463	987,584	913,854	23.05%
YoY %	3.41%	-0.02%	14.63%	3.15%	3.23%	8.07%	-	-
Horiz. %	136.38%	131.89%	131.91%	115.07%	111.56%	108.07%	100.00%	-
NOSH	1,333,533	1,311,365	1,310,284	1,195,000	1,185,422	1,175,695	1,171,608	9.03%
YoY %	1.69%	0.08%	9.65%	0.81%	0.83%	0.35%	-	-
Horiz. %	113.82%	111.93%	111.84%	102.00%	101.18%	100.35%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	3.69%	4.42%	4.47%	4.81%	4.27%	3.58%	3.38%	-
YoY %	-16.52%	-1.12%	-7.07%	12.65%	19.27%	5.92%	-	-
Horiz. %	109.17%	130.77%	132.25%	142.31%	126.33%	105.92%	100.00%	-
ROE	11.97%	14.82%	14.00%	14.86%	12.80%	10.05%	9.99%	-
YoY %	-19.23%	5.86%	-5.79%	16.09%	27.36%	0.60%	-	-
Horiz. %	119.82%	148.35%	140.14%	148.75%	128.13%	100.60%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	306.33	314.77	281.35	274.59	240.60	213.14	191.46	36.91%
YoY %	-2.68%	11.88%	2.46%	14.13%	12.88%	11.32%	-	-
Horiz. %	160.00%	164.41%	146.95%	143.42%	125.67%	111.32%	100.00%	-
EPS	11.25	13.93	12.88	13.08	11.01	8.44	7.79	27.85%
YoY %	-19.24%	8.15%	-1.53%	18.80%	30.45%	8.34%	-	-
Horiz. %	144.42%	178.82%	165.34%	167.91%	141.34%	108.34%	100.00%	-
DPS	4.33	5.35	4.85	4.90	4.70	4.00	3.60	13.13%
YoY %	-19.07%	10.31%	-1.02%	4.26%	17.50%	11.11%	-	-
Horiz. %	120.28%	148.61%	134.72%	136.11%	130.56%	111.11%	100.00%	-
NAPS	0.94	0.94	0.92	0.88	0.86	0.84	0.78	13.28%
YoY %	0.00%	2.17%	4.55%	2.33%	2.38%	7.69%	-	-
Horiz. %	120.51%	120.51%	117.95%	112.82%	110.26%	107.69%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,195,000
RPS	103.22	102.57	93.69	83.39	72.49	63.69	57.01	48.71%
YoY %	0.63%	9.48%	12.35%	15.04%	13.82%	11.72%	-	-
Horiz. %	181.06%	179.92%	164.34%	146.27%	127.15%	111.72%	100.00%	-
EPS	3.79	4.54	4.29	3.97	3.32	2.52	2.32	38.83%
YoY %	-16.52%	5.83%	8.06%	19.58%	31.75%	8.62%	-	-
Horiz. %	163.36%	195.69%	184.91%	171.12%	143.10%	108.62%	100.00%	-
DPS	1.46	1.74	1.61	1.47	1.40	1.19	1.07	23.09%
YoY %	-16.09%	8.07%	9.52%	5.00%	17.65%	11.21%	-	-
Horiz. %	136.45%	162.62%	150.47%	137.38%	130.84%	111.21%	100.00%	-
NAPS	0.3168	0.3063	0.3064	0.2673	0.2591	0.251	0.2323	23.04%
YoY %	3.43%	-0.03%	14.63%	3.16%	3.23%	8.05%	-	-
Horiz. %	136.38%	131.86%	131.90%	115.07%	111.54%	108.05%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	2.25	3.05	3.08	2.20	2.00	1.50	1.42	-
P/RPS	0.73	0.97	1.09	0.80	0.83	0.70	0.74	-0.90%
YoY %	-24.74%	-11.01%	36.25%	-3.61%	18.57%	-5.41%	-	-
Horiz. %	98.65%	131.08%	147.30%	108.11%	112.16%	94.59%	100.00%	-
P/EPS	20.00	21.90	23.91	16.82	18.17	17.77	18.23	6.39%
YoY %	-8.68%	-8.41%	42.15%	-7.43%	2.25%	-2.52%	-	-
Horiz. %	109.71%	120.13%	131.16%	92.27%	99.67%	97.48%	100.00%	-
EY	5.00	4.57	4.18	5.95	5.50	5.63	5.49	-6.05%
YoY %	9.41%	9.33%	-29.75%	8.18%	-2.31%	2.55%	-	-
Horiz. %	91.07%	83.24%	76.14%	108.38%	100.18%	102.55%	100.00%	-
DY	1.93	1.75	1.57	2.23	2.35	2.67	2.54	-16.77%
YoY %	10.29%	11.46%	-29.60%	-5.11%	-11.99%	5.12%	-	-
Horiz. %	75.98%	68.90%	61.81%	87.80%	92.52%	105.12%	100.00%	-
P/NAPS	2.39	3.24	3.35	2.50	2.33	1.79	1.82	19.97%
YoY %	-26.23%	-3.28%	34.00%	7.30%	30.17%	-1.65%	-	-
Horiz. %	131.32%	178.02%	184.07%	137.36%	128.02%	98.35%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	28/06/18	28/03/18	14/12/17	27/09/17	13/06/17	28/03/17	23/12/16	-
Price	1.42	2.52	3.10	2.53	2.03	1.74	1.38	-
P/RPS	0.46	0.80	1.10	0.92	0.84	0.82	0.72	-25.88%
YoY %	-42.50%	-27.27%	19.57%	9.52%	2.44%	13.89%	-	-
Horiz. %	63.89%	111.11%	152.78%	127.78%	116.67%	113.89%	100.00%	-
P/EPS	12.62	18.09	24.06	19.34	18.45	20.61	17.72	-20.29%
YoY %	-30.24%	-24.81%	24.41%	4.82%	-10.48%	16.31%	-	-
Horiz. %	71.22%	102.09%	135.78%	109.14%	104.12%	116.31%	100.00%	-
EY	7.92	5.53	4.16	5.17	5.42	4.85	5.64	25.47%
YoY %	43.22%	32.93%	-19.54%	-4.61%	11.75%	-14.01%	-	-
Horiz. %	140.43%	98.05%	73.76%	91.67%	96.10%	85.99%	100.00%	-
DY	3.05	2.12	1.56	1.94	2.32	2.30	2.61	10.97%
YoY %	43.87%	35.90%	-19.59%	-16.38%	0.87%	-11.88%	-	-
Horiz. %	116.86%	81.23%	59.77%	74.33%	88.89%	88.12%	100.00%	-
P/NAPS	1.51	2.68	3.37	2.88	2.36	2.07	1.77	-10.07%
YoY %	-43.66%	-20.47%	17.01%	22.03%	14.01%	16.95%	-	-
Horiz. %	85.31%	151.41%	190.40%	162.71%	133.33%	116.95%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos