[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	104.64	103.98	94.98	84.54	73.48	64.56	57.79	48.71%
YoY %	0.63%	9.48%	12.35%	15.05%	13.82%	11.71%	-	-
Horiz. %	181.07%	179.93%	164.35%	146.29%	127.15%	111.71%	100.00%	-
EPS	3.84	4.60	4.35	4.03	3.36	2.56	2.35	38.85%
YoY %	-16.52%	5.75%	7.94%	19.94%	31.25%	8.94%	-	-
Horiz. %	163.40%	195.74%	185.11%	171.49%	142.98%	108.94%	100.00%	-
DPS	1.48	1.77	1.64	1.49	1.42	1.21	1.08	23.44%
YoY %	-16.38%	7.93%	10.07%	4.93%	17.36%	12.04%	-	-
Horiz. %	137.04%	163.89%	151.85%	137.96%	131.48%	112.04%	100.00%	-
NAPS	0.3211	0.3105	0.3106	0.2709	0.2627	0.2544	0.2354	23.06%
YoY %	3.41%	-0.03%	14.65%	3.12%	3.26%	8.07%	-	-
Horiz. %	136.41%	131.90%	131.95%	115.08%	111.60%	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
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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 16:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-02 16:00:00

EMA 5

Hourly

BUY

2024-05-02 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

MYEG

MY E.G. SERVICES BHD

265

CAPITALA

CAPITAL A BERHAD

212

PBBANK

PUBLIC BANK BHD

199

MAYBANK

MALAYAN BANKING BHD

185

SAPNRG

SAPURA ENERGY BERHAD

179

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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