[VS] YoY Annualized Quarter Result on 30-Apr-2016 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -18.65%
YoY- 33.67%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 3,930,632 4,104,340 3,063,952 2,161,896 1,906,722 1,574,172 1,072,174 24.16%
PBT 177,285 201,758 234,468 177,345 136,817 27,654 14,184 52.31%
Tax -57,008 -49,154 -71,510 -37,933 -36,449 -11,264 -4,758 51.24%
NP 120,277 152,604 162,957 139,412 100,368 16,390 9,425 52.83%
-
NP to SH 145,508 149,766 159,350 142,645 106,714 22,846 10,321 55.39%
-
Tax Rate 32.16% 24.36% 30.50% 21.39% 26.64% 40.73% 33.54% -
Total Cost 3,810,354 3,951,736 2,900,994 2,022,484 1,806,354 1,557,781 1,062,749 23.70%
-
Net Worth 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 402,459 24.98%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 67,412 61,875 61,168 47,909 32,207 11,350 4,834 55.11%
Div Payout % 46.33% 41.31% 38.39% 33.59% 30.18% 49.68% 46.84% -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 402,459 24.98%
NOSH 1,816,352 1,333,533 1,176,309 1,159,089 201,297 181,131 181,288 46.80%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 3.06% 3.72% 5.32% 6.45% 5.26% 1.04% 0.88% -
ROE 9.48% 12.02% 15.75% 16.63% 17.21% 4.71% 2.56% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 217.68 309.55 260.47 186.52 947.21 869.08 591.42 -15.33%
EPS 8.21 11.73 13.55 12.31 53.01 12.61 5.69 6.29%
DPS 3.73 4.67 5.20 4.13 16.00 6.27 2.67 5.72%
NAPS 0.85 0.94 0.86 0.74 3.08 2.68 2.22 -14.77%
Adjusted Per Share Value based on latest NOSH - 1,163,072
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 99.91 104.32 77.88 54.95 48.47 40.01 27.25 24.16%
EPS 3.70 3.81 4.05 3.63 2.71 0.58 0.26 55.63%
DPS 1.71 1.57 1.55 1.22 0.82 0.29 0.12 55.67%
NAPS 0.3901 0.3168 0.2571 0.218 0.1576 0.1234 0.1023 24.97%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.14 2.25 2.00 1.21 3.94 1.62 1.29 -
P/RPS 0.52 0.73 0.77 0.65 0.42 0.19 0.22 15.40%
P/EPS 14.15 19.92 14.76 9.83 7.43 12.84 22.66 -7.54%
EY 7.07 5.02 6.77 10.17 13.46 7.79 4.41 8.18%
DY 3.27 2.07 2.60 3.42 4.06 3.87 2.07 7.91%
P/NAPS 1.34 2.39 2.33 1.64 1.28 0.60 0.58 14.97%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 -
Price 1.12 1.42 2.03 1.19 4.49 1.60 1.28 -
P/RPS 0.51 0.46 0.78 0.64 0.47 0.18 0.22 15.03%
P/EPS 13.90 12.57 14.99 9.67 8.47 12.68 22.48 -7.69%
EY 7.19 7.95 6.67 10.34 11.81 7.88 4.45 8.32%
DY 3.33 3.29 2.56 3.47 3.56 3.92 2.08 8.15%
P/NAPS 1.32 1.51 2.36 1.61 1.46 0.60 0.58 14.68%

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