[VS] YoY Annualized Quarter Result on 30-Apr-2017 [#3]

Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 15.45%
YoY- 11.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 3,147,438 3,930,632 4,104,340 3,063,952 2,161,896 1,906,722 1,574,172 12.22%
PBT 107,072 177,285 201,758 234,468 177,345 136,817 27,654 25.28%
Tax -31,777 -57,008 -49,154 -71,510 -37,933 -36,449 -11,264 18.85%
NP 75,294 120,277 152,604 162,957 139,412 100,368 16,390 28.90%
-
NP to SH 82,325 145,508 149,766 159,350 142,645 106,714 22,846 23.79%
-
Tax Rate 29.68% 32.16% 24.36% 30.50% 21.39% 26.64% 40.73% -
Total Cost 3,072,144 3,810,354 3,951,736 2,900,994 2,022,484 1,806,354 1,557,781 11.97%
-
Net Worth 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 22.36%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 24,715 67,412 61,875 61,168 47,909 32,207 11,350 13.83%
Div Payout % 30.02% 46.33% 41.31% 38.39% 33.59% 30.18% 49.68% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 22.36%
NOSH 1,864,412 1,816,352 1,333,533 1,176,309 1,159,089 201,297 181,131 47.43%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 2.39% 3.06% 3.72% 5.32% 6.45% 5.26% 1.04% -
ROE 5.05% 9.48% 12.02% 15.75% 16.63% 17.21% 4.71% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 169.80 217.68 309.55 260.47 186.52 947.21 869.08 -23.80%
EPS 4.45 8.21 11.73 13.55 12.31 53.01 12.61 -15.92%
DPS 1.33 3.73 4.67 5.20 4.13 16.00 6.27 -22.75%
NAPS 0.88 0.85 0.94 0.86 0.74 3.08 2.68 -16.92%
Adjusted Per Share Value based on latest NOSH - 1,185,422
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 79.99 99.89 104.31 77.87 54.94 48.46 40.01 12.22%
EPS 2.09 3.70 3.81 4.05 3.63 2.71 0.58 23.79%
DPS 0.63 1.71 1.57 1.55 1.22 0.82 0.29 13.79%
NAPS 0.4146 0.3901 0.3168 0.2571 0.218 0.1576 0.1234 22.35%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.925 1.14 2.25 2.00 1.21 3.94 1.62 -
P/RPS 0.54 0.52 0.73 0.77 0.65 0.42 0.19 18.99%
P/EPS 20.83 14.15 19.92 14.76 9.83 7.43 12.84 8.38%
EY 4.80 7.07 5.02 6.77 10.17 13.46 7.79 -7.74%
DY 1.44 3.27 2.07 2.60 3.42 4.06 3.87 -15.17%
P/NAPS 1.05 1.34 2.39 2.33 1.64 1.28 0.60 9.76%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 -
Price 1.00 1.12 1.42 2.03 1.19 4.49 1.60 -
P/RPS 0.59 0.51 0.46 0.78 0.64 0.47 0.18 21.85%
P/EPS 22.52 13.90 12.57 14.99 9.67 8.47 12.68 10.03%
EY 4.44 7.19 7.95 6.67 10.34 11.81 7.88 -9.11%
DY 1.33 3.33 3.29 2.56 3.47 3.56 3.92 -16.47%
P/NAPS 1.14 1.32 1.51 2.36 1.61 1.46 0.60 11.27%

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