[VS] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -17.95%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 4,081,580 3,147,438 3,930,632 4,104,340 3,063,952 2,161,896 1,906,722 13.51%
PBT 364,356 107,072 177,285 201,758 234,468 177,345 136,817 17.71%
Tax -97,864 -31,777 -57,008 -49,154 -71,510 -37,933 -36,449 17.87%
NP 266,492 75,294 120,277 152,604 162,957 139,412 100,368 17.65%
-
NP to SH 271,805 82,325 145,508 149,766 159,350 142,645 106,714 16.84%
-
Tax Rate 26.86% 29.68% 32.16% 24.36% 30.50% 21.39% 26.64% -
Total Cost 3,815,088 3,072,144 3,810,354 3,951,736 2,900,994 2,022,484 1,806,354 13.25%
-
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 21.86%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 80,315 24,715 67,412 61,875 61,168 47,909 32,207 16.43%
Div Payout % 29.55% 30.02% 46.33% 41.31% 38.39% 33.59% 30.18% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 21.86%
NOSH 1,893,153 1,864,412 1,816,352 1,333,533 1,176,309 1,159,089 201,297 45.23%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 6.53% 2.39% 3.06% 3.72% 5.32% 6.45% 5.26% -
ROE 13.37% 5.05% 9.48% 12.02% 15.75% 16.63% 17.21% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 216.83 169.80 217.68 309.55 260.47 186.52 947.21 -21.76%
EPS 14.47 4.45 8.21 11.73 13.55 12.31 53.01 -19.44%
DPS 4.27 1.33 3.73 4.67 5.20 4.13 16.00 -19.74%
NAPS 1.08 0.88 0.85 0.94 0.86 0.74 3.08 -16.01%
Adjusted Per Share Value based on latest NOSH - 1,333,533
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 103.73 79.99 99.89 104.31 77.87 54.94 48.46 13.51%
EPS 6.91 2.09 3.70 3.81 4.05 3.63 2.71 16.86%
DPS 2.04 0.63 1.71 1.57 1.55 1.22 0.82 16.38%
NAPS 0.5167 0.4146 0.3901 0.3168 0.2571 0.218 0.1576 21.86%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.78 0.925 1.14 2.25 2.00 1.21 3.94 -
P/RPS 1.28 0.54 0.52 0.73 0.77 0.65 0.42 20.38%
P/EPS 19.25 20.83 14.15 19.92 14.76 9.83 7.43 17.17%
EY 5.19 4.80 7.07 5.02 6.77 10.17 13.46 -14.67%
DY 1.53 1.44 3.27 2.07 2.60 3.42 4.06 -14.99%
P/NAPS 2.57 1.05 1.34 2.39 2.33 1.64 1.28 12.30%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 -
Price 1.40 1.00 1.12 1.42 2.03 1.19 4.49 -
P/RPS 0.65 0.59 0.51 0.46 0.78 0.64 0.47 5.54%
P/EPS 9.70 22.52 13.90 12.57 14.99 9.67 8.47 2.28%
EY 10.31 4.44 7.19 7.95 6.67 10.34 11.81 -2.23%
DY 3.05 1.33 3.33 3.29 2.56 3.47 3.56 -2.54%
P/NAPS 1.30 1.14 1.32 1.51 2.36 1.61 1.46 -1.91%

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