[VS] QoQ TTM Result on 31-Oct-2016 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Dec-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Oct-2016 [#1]

Profit Trend

QoQ- -22.61%

YoY- -42.13%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
TTM Result
Revenue	3,281,350	2,852,168	2,505,904	2,243,179	2,175,626	2,128,265	2,040,521	37.29%
YoY %	15.05%	13.82%	11.71%	3.10%	2.23%	4.30%	-	-
Horiz. %	160.81%	139.78%	122.81%	109.93%	106.62%	104.30%	100.00%	-
PBT	223,673	184,708	137,245	112,499	141,866	190,082	202,200	6.96%
YoY %	21.10%	34.58%	22.00%	-20.70%	-25.37%	-5.99%	-	-
Horiz. %	110.62%	91.35%	67.88%	55.64%	70.16%	94.01%	100.00%	-
Tax	-65,856	-62,811	-47,595	-36,701	-37,628	-35,334	-41,349	36.41%
YoY %	-4.85%	-31.97%	-29.68%	2.46%	-6.49%	14.55%	-	-
Horiz. %	159.27%	151.90%	115.11%	88.76%	91.00%	85.45%	100.00%	-
NP	157,817	121,897	89,650	75,798	104,238	154,748	160,851	-1.26%
YoY %	29.47%	35.97%	18.27%	-27.28%	-32.64%	-3.79%	-	-
Horiz. %	98.11%	75.78%	55.73%	47.12%	64.80%	96.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,319	130,457	99,265	91,259	117,928	159,687	166,896	-4.27%
YoY %	19.82%	31.42%	8.77%	-22.61%	-26.15%	-4.32%	-	-
Horiz. %	93.66%	78.17%	59.48%	54.68%	70.66%	95.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	34.01%	34.68%	32.62%	26.52%	18.59%	20.45%	-
YoY %	-13.44%	-1.93%	6.32%	23.00%	42.66%	-9.10%	-	-
Horiz. %	143.96%	166.31%	169.58%	159.51%	129.68%	90.90%	100.00%	-
Total Cost	3,123,533	2,730,271	2,416,254	2,167,381	2,071,388	1,973,517	1,879,670	40.33%
YoY %	14.40%	13.00%	11.48%	4.63%	4.96%	4.99%	-	-
Horiz. %	166.17%	145.25%	128.55%	115.31%	110.20%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,051,600	1,019,463	987,584	913,854	873,191	860,673	858,649	14.48%
YoY %	3.15%	3.23%	8.07%	4.66%	1.45%	0.24%	-	-
Horiz. %	122.47%	118.73%	115.02%	106.43%	101.69%	100.24%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	57,898	55,263	46,786	41,960	45,193	62,285	55,449	2.92%
YoY %	4.77%	18.12%	11.50%	-7.15%	-27.44%	12.33%	-	-
Horiz. %	104.42%	99.66%	84.38%	75.67%	81.50%	112.33%	100.00%	-
Div Payout %	37.04%	42.36%	47.13%	45.98%	38.32%	39.00%	33.22%	-
YoY %	-12.56%	-10.12%	2.50%	19.99%	-1.74%	17.40%	-	-
Horiz. %	111.50%	127.51%	141.87%	138.41%	115.35%	117.40%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	1,051,600	1,019,463	987,584	913,854	873,191	860,673	858,649	14.48%
YoY %	3.15%	3.23%	8.07%	4.66%	1.45%	0.24%	-	-
Horiz. %	122.47%	118.73%	115.02%	106.43%	101.69%	100.24%	100.00%	-
NOSH	1,195,000	1,185,422	1,175,695	1,171,608	1,164,255	1,163,072	1,160,337	1.98%
YoY %	0.81%	0.83%	0.35%	0.63%	0.10%	0.24%	-	-
Horiz. %	102.99%	102.16%	101.32%	100.97%	100.34%	100.24%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	4.81%	4.27%	3.58%	3.38%	4.79%	7.27%	7.88%	-
YoY %	12.65%	19.27%	5.92%	-29.44%	-34.11%	-7.74%	-	-
Horiz. %	61.04%	54.19%	45.43%	42.89%	60.79%	92.26%	100.00%	-
ROE	14.86%	12.80%	10.05%	9.99%	13.51%	18.55%	19.44%	-
YoY %	16.09%	27.36%	0.60%	-26.05%	-27.17%	-4.58%	-	-
Horiz. %	76.44%	65.84%	51.70%	51.39%	69.50%	95.42%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	274.59	240.60	213.14	191.46	186.87	182.99	175.86	34.62%
YoY %	14.13%	12.88%	11.32%	2.46%	2.12%	4.05%	-	-
Horiz. %	156.14%	136.81%	121.20%	108.87%	106.26%	104.05%	100.00%	-
EPS	13.08	11.01	8.44	7.79	10.13	13.73	14.38	-6.12%
YoY %	18.80%	30.45%	8.34%	-23.10%	-26.22%	-4.52%	-	-
Horiz. %	90.96%	76.56%	58.69%	54.17%	70.45%	95.48%	100.00%	-
DPS	4.90	4.70	4.00	3.60	3.90	5.36	4.78	1.66%
YoY %	4.26%	17.50%	11.11%	-7.69%	-27.24%	12.13%	-	-
Horiz. %	102.51%	98.33%	83.68%	75.31%	81.59%	112.13%	100.00%	-
NAPS	0.88	0.86	0.84	0.78	0.75	0.74	0.74	12.25%
YoY %	2.33%	2.38%	7.69%	4.00%	1.35%	0.00%	-	-
Horiz. %	118.92%	116.22%	113.51%	105.41%	101.35%	100.00%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,171,608
RPS	84.47	73.42	64.51	57.74	56.01	54.79	52.53	37.29%
YoY %	15.05%	13.81%	11.72%	3.09%	2.23%	4.30%	-	-
Horiz. %	160.80%	139.77%	122.81%	109.92%	106.62%	104.30%	100.00%	-
EPS	4.02	3.36	2.56	2.35	3.04	4.11	4.30	-4.39%
YoY %	19.64%	31.25%	8.94%	-22.70%	-26.03%	-4.42%	-	-
Horiz. %	93.49%	78.14%	59.53%	54.65%	70.70%	95.58%	100.00%	-
DPS	1.49	1.42	1.20	1.08	1.16	1.60	1.43	2.78%
YoY %	4.93%	18.33%	11.11%	-6.90%	-27.50%	11.89%	-	-
Horiz. %	104.20%	99.30%	83.92%	75.52%	81.12%	111.89%	100.00%	-
NAPS	0.2707	0.2624	0.2542	0.2352	0.2248	0.2216	0.221	14.49%
YoY %	3.16%	3.23%	8.08%	4.63%	1.44%	0.27%	-	-
Horiz. %	122.49%	118.73%	115.02%	106.43%	101.72%	100.27%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	2.20	2.00	1.50	1.42	1.32	1.21	1.34	-
P/RPS	0.80	0.83	0.70	0.74	0.71	0.66	0.76	3.48%
YoY %	-3.61%	18.57%	-5.41%	4.23%	7.58%	-13.16%	-	-
Horiz. %	105.26%	109.21%	92.11%	97.37%	93.42%	86.84%	100.00%	-
P/EPS	16.82	18.17	17.77	18.23	13.03	8.81	9.32	48.28%
YoY %	-7.43%	2.25%	-2.52%	39.91%	47.90%	-5.47%	-	-
Horiz. %	180.47%	194.96%	190.67%	195.60%	139.81%	94.53%	100.00%	-
EY	5.95	5.50	5.63	5.49	7.67	11.35	10.73	-32.52%
YoY %	8.18%	-2.31%	2.55%	-28.42%	-32.42%	5.78%	-	-
Horiz. %	55.45%	51.26%	52.47%	51.16%	71.48%	105.78%	100.00%	-
DY	2.23	2.35	2.67	2.54	2.95	4.43	3.57	-26.94%
YoY %	-5.11%	-11.99%	5.12%	-13.90%	-33.41%	24.09%	-	-
Horiz. %	62.46%	65.83%	74.79%	71.15%	82.63%	124.09%	100.00%	-
P/NAPS	2.50	2.33	1.79	1.82	1.76	1.64	1.81	24.04%
YoY %	7.30%	30.17%	-1.65%	3.41%	7.32%	-9.39%	-	-
Horiz. %	138.12%	128.73%	98.90%	100.55%	97.24%	90.61%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	27/09/17	13/06/17	28/03/17	23/12/16	28/09/16	29/06/16	28/03/16	-
Price	2.53	2.03	1.74	1.38	1.34	1.19	1.26	-
P/RPS	0.92	0.84	0.82	0.72	0.72	0.65	0.72	17.77%
YoY %	9.52%	2.44%	13.89%	0.00%	10.77%	-9.72%	-	-
Horiz. %	127.78%	116.67%	113.89%	100.00%	100.00%	90.28%	100.00%	-
P/EPS	19.34	18.45	20.61	17.72	13.23	8.67	8.76	69.63%
YoY %	4.82%	-10.48%	16.31%	33.94%	52.60%	-1.03%	-	-
Horiz. %	220.78%	210.62%	235.27%	202.28%	151.03%	98.97%	100.00%	-
EY	5.17	5.42	4.85	5.64	7.56	11.54	11.42	-41.06%
YoY %	-4.61%	11.75%	-14.01%	-25.40%	-34.49%	1.05%	-	-
Horiz. %	45.27%	47.46%	42.47%	49.39%	66.20%	101.05%	100.00%	-
DY	1.94	2.32	2.30	2.61	2.91	4.50	3.79	-36.03%
YoY %	-16.38%	0.87%	-11.88%	-10.31%	-35.33%	18.73%	-	-
Horiz. %	51.19%	61.21%	60.69%	68.87%	76.78%	118.73%	100.00%	-
P/NAPS	2.88	2.36	2.07	1.77	1.79	1.61	1.70	42.15%
YoY %	22.03%	14.01%	16.95%	-1.12%	11.18%	-5.29%	-	-
Horiz. %	169.41%	138.82%	121.76%	104.12%	105.29%	94.71%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

10 Mins

BUY

2024-05-15 16:30:00

EMA 5

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

5 Mins

SELL

2024-05-15 16:20:00

MACD/RSI

5 Mins

SELL

2024-05-15 16:10:00

EMA 5

5 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

TOPGLOV

TOP GLOVE CORPORATION BHD

845

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

546

PTRANS

PERAK TRANSIT BERHAD

532

HARTA

HARTALEGA HOLDINGS BHD

529

HLIND

HONG LEONG INDUSTRIES BHD

514

GENTING

GENTING BHD

469

SENDAI

EVERSENDAI CORPORATION BERHAD

455

YTL

YTL CORPORATION BHD

420

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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