[VS] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Mar-2015

Admission Sponsor

Sponsor

Financial Year

31-Jul-2015

Quarter

31-Jan-2015 [#2]

Profit Trend

QoQ- -24.03%

YoY- 301.8%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Annualized Quarter Result
Revenue	4,396,888	2,887,712	2,227,156	2,019,884	1,609,266	1,123,564	1,096,414	26.01%
YoY %	52.26%	29.66%	10.26%	25.52%	43.23%	2.48%	-	-
Horiz. %	401.02%	263.38%	203.13%	184.23%	146.78%	102.48%	100.00%	-
PBT	245,842	212,100	221,342	136,314	33,208	21,518	43,914	33.21%
YoY %	15.91%	-4.18%	62.38%	310.49%	54.33%	-51.00%	-	-
Horiz. %	559.83%	482.99%	504.04%	310.41%	75.62%	49.00%	100.00%	-
Tax	-60,216	-67,680	-47,746	-33,490	-10,966	-6,750	-9,754	35.40%
YoY %	11.03%	-41.75%	-42.57%	-205.40%	-62.46%	30.80%	-	-
Horiz. %	617.35%	693.87%	489.50%	343.35%	112.43%	69.20%	100.00%	-
NP	185,626	144,420	173,596	102,824	22,242	14,768	34,160	32.55%
YoY %	28.53%	-16.81%	68.83%	362.30%	50.61%	-56.77%	-	-
Horiz. %	543.40%	422.78%	508.19%	301.01%	65.11%	43.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,540	138,028	175,354	107,040	26,640	15,406	36,464	30.76%
YoY %	32.25%	-21.29%	63.82%	301.80%	72.92%	-57.75%	-	-
Horiz. %	500.60%	378.53%	480.90%	293.55%	73.06%	42.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	31.91%	21.57%	24.57%	33.02%	31.37%	22.21%	-
YoY %	-23.25%	47.94%	-12.21%	-25.59%	5.26%	41.24%	-	-
Horiz. %	110.27%	143.67%	97.12%	110.63%	148.67%	141.24%	100.00%	-
Total Cost	4,211,262	2,743,292	2,053,560	1,917,060	1,587,024	1,108,796	1,062,254	25.77%
YoY %	53.51%	33.59%	7.12%	20.80%	43.13%	4.38%	-	-
Horiz. %	396.45%	258.25%	193.32%	180.47%	149.40%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,205,245	984,240	855,949	601,079	491,118	404,180	393,666	20.48%
YoY %	22.45%	14.99%	42.40%	22.39%	21.51%	2.67%	-	-
Horiz. %	306.16%	250.02%	217.43%	152.69%	124.75%	102.67%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	76,930	56,242	53,207	23,883	7,973	7,249	25,397	20.26%
YoY %	36.78%	5.70%	122.78%	199.55%	9.99%	-71.46%	-	-
Horiz. %	302.91%	221.45%	209.50%	94.04%	31.39%	28.54%	100.00%	-
Div Payout %	42.14%	40.75%	30.34%	22.31%	29.93%	47.06%	69.65%	-
YoY %	3.41%	34.31%	35.99%	-25.46%	-36.40%	-32.43%	-	-
Horiz. %	60.50%	58.51%	43.56%	32.03%	42.97%	67.57%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	1,205,245	984,240	855,949	601,079	491,118	404,180	393,666	20.48%
YoY %	22.45%	14.99%	42.40%	22.39%	21.51%	2.67%	-	-
Horiz. %	306.16%	250.02%	217.43%	152.69%	124.75%	102.67%	100.00%	-
NOSH	1,311,365	1,171,714	1,156,688	199,033	181,224	181,247	181,412	39.00%
YoY %	11.92%	1.30%	481.15%	9.83%	-0.01%	-0.09%	-	-
Horiz. %	722.87%	645.89%	637.60%	109.71%	99.90%	99.91%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	4.22%	5.00%	7.79%	5.09%	1.38%	1.31%	3.12%	-
YoY %	-15.60%	-35.82%	53.05%	268.84%	5.34%	-58.01%	-	-
Horiz. %	135.26%	160.26%	249.68%	163.14%	44.23%	41.99%	100.00%	-
ROE	15.15%	14.02%	20.49%	17.81%	5.42%	3.81%	9.26%	-
YoY %	8.06%	-31.58%	15.05%	228.60%	42.26%	-58.86%	-	-
Horiz. %	163.61%	151.40%	221.27%	192.33%	58.53%	41.14%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	342.92	246.45	192.55	1,014.85	888.00	619.91	604.37	-9.00%
YoY %	39.14%	27.99%	-81.03%	14.28%	43.25%	2.57%	-	-
Horiz. %	56.74%	40.78%	31.86%	167.92%	146.93%	102.57%	100.00%	-
EPS	14.60	11.78	15.16	53.78	14.70	8.50	20.10	-5.18%
YoY %	23.94%	-22.30%	-71.81%	265.85%	72.94%	-57.71%	-	-
Horiz. %	72.64%	58.61%	75.42%	267.56%	73.13%	42.29%	100.00%	-
DPS	6.00	4.80	4.60	12.00	4.40	4.00	14.00	-13.15%
YoY %	25.00%	4.35%	-61.67%	172.73%	10.00%	-71.43%	-	-
Horiz. %	42.86%	34.29%	32.86%	85.71%	31.43%	28.57%	100.00%	-
NAPS	0.94	0.84	0.74	3.02	2.71	2.23	2.17	-13.00%
YoY %	11.90%	13.51%	-75.50%	11.44%	21.52%	2.76%	-	-
Horiz. %	43.32%	38.71%	34.10%	139.17%	124.88%	102.76%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 201,719
RPS	111.74	73.39	56.60	51.33	40.90	28.55	27.86	26.02%
YoY %	52.26%	29.66%	10.27%	25.50%	43.26%	2.48%	-	-
Horiz. %	401.08%	263.42%	203.16%	184.24%	146.81%	102.48%	100.00%	-
EPS	4.64	3.51	4.46	2.72	0.68	0.39	0.93	30.68%
YoY %	32.19%	-21.30%	63.97%	300.00%	74.36%	-58.06%	-	-
Horiz. %	498.92%	377.42%	479.57%	292.47%	73.12%	41.94%	100.00%	-
DPS	1.96	1.43	1.35	0.61	0.20	0.18	0.65	20.17%
YoY %	37.06%	5.93%	121.31%	205.00%	11.11%	-72.31%	-	-
Horiz. %	301.54%	220.00%	207.69%	93.85%	30.77%	27.69%	100.00%	-
NAPS	0.3063	0.2501	0.2175	0.1528	0.1248	0.1027	0.10	20.48%
YoY %	22.47%	14.99%	42.34%	22.44%	21.52%	2.70%	-	-
Horiz. %	306.30%	250.10%	217.50%	152.80%	124.80%	102.70%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	3.05	1.50	1.34	3.60	1.44	1.38	1.59	-
P/RPS	0.89	0.61	0.70	0.35	0.16	0.22	0.26	22.74%
YoY %	45.90%	-12.86%	100.00%	118.75%	-27.27%	-15.38%	-	-
Horiz. %	342.31%	234.62%	269.23%	134.62%	61.54%	84.62%	100.00%	-
P/EPS	21.42	12.73	8.84	6.69	9.80	16.24	7.91	18.04%
YoY %	68.26%	44.00%	32.14%	-31.73%	-39.66%	105.31%	-	-
Horiz. %	270.80%	160.94%	111.76%	84.58%	123.89%	205.31%	100.00%	-
EY	4.67	7.85	11.31	14.94	10.21	6.16	12.64	-15.27%
YoY %	-40.51%	-30.59%	-24.30%	46.33%	65.75%	-51.27%	-	-
Horiz. %	36.95%	62.10%	89.48%	118.20%	80.78%	48.73%	100.00%	-
DY	1.97	3.20	3.43	3.33	3.06	2.90	8.81	-22.07%
YoY %	-38.44%	-6.71%	3.00%	8.82%	5.52%	-67.08%	-	-
Horiz. %	22.36%	36.32%	38.93%	37.80%	34.73%	32.92%	100.00%	-
P/NAPS	3.24	1.79	1.81	1.19	0.53	0.62	0.73	28.16%
YoY %	81.01%	-1.10%	52.10%	124.53%	-14.52%	-15.07%	-	-
Horiz. %	443.84%	245.21%	247.95%	163.01%	72.60%	84.93%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	28/03/17	28/03/16	26/03/15	26/03/14	26/03/13	29/03/12	-
Price	2.52	1.74	1.26	4.41	1.49	1.39	1.55	-
P/RPS	0.73	0.71	0.65	0.43	0.17	0.22	0.26	18.75%
YoY %	2.82%	9.23%	51.16%	152.94%	-22.73%	-15.38%	-	-
Horiz. %	280.77%	273.08%	250.00%	165.38%	65.38%	84.62%	100.00%	-
P/EPS	17.70	14.77	8.31	8.20	10.14	16.35	7.71	14.84%
YoY %	19.84%	77.74%	1.34%	-19.13%	-37.98%	112.06%	-	-
Horiz. %	229.57%	191.57%	107.78%	106.36%	131.52%	212.06%	100.00%	-
EY	5.65	6.77	12.03	12.20	9.87	6.12	12.97	-12.92%
YoY %	-16.54%	-43.72%	-1.39%	23.61%	61.27%	-52.81%	-	-
Horiz. %	43.56%	52.20%	92.75%	94.06%	76.10%	47.19%	100.00%	-
DY	2.38	2.76	3.65	2.72	2.95	2.88	9.03	-19.91%
YoY %	-13.77%	-24.38%	34.19%	-7.80%	2.43%	-68.11%	-	-
Horiz. %	26.36%	30.56%	40.42%	30.12%	32.67%	31.89%	100.00%	-
P/NAPS	2.68	2.07	1.70	1.46	0.55	0.62	0.71	24.75%
YoY %	29.47%	21.76%	16.44%	165.45%	-11.29%	-12.68%	-	-
Horiz. %	377.46%	291.55%	239.44%	205.63%	77.46%	87.32%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos