[VS] YoY Annualized Quarter Result on 31-Jan-2017 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jan-2017 [#2]

Profit Trend

QoQ- 2.98%

YoY- -21.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Annualized Quarter Result
Revenue	3,709,848	4,116,528	4,396,888	2,887,712	2,227,156	2,019,884	1,609,266	14.92%
YoY %	-9.88%	-6.38%	52.26%	29.66%	10.26%	25.52%	-	-
Horiz. %	230.53%	255.80%	273.22%	179.44%	138.40%	125.52%	100.00%	-
PBT	214,358	189,454	245,842	212,100	221,342	136,314	33,208	36.43%
YoY %	13.15%	-22.94%	15.91%	-4.18%	62.38%	310.49%	-	-
Horiz. %	645.50%	570.51%	740.31%	638.70%	666.53%	410.49%	100.00%	-
Tax	-59,022	-61,102	-60,216	-67,680	-47,746	-33,490	-10,966	32.36%
YoY %	3.40%	-1.47%	11.03%	-41.75%	-42.57%	-205.40%	-	-
Horiz. %	538.23%	557.19%	549.12%	617.18%	435.40%	305.40%	100.00%	-
NP	155,336	128,352	185,626	144,420	173,596	102,824	22,242	38.23%
YoY %	21.02%	-30.85%	28.53%	-16.81%	68.83%	362.30%	-	-
Horiz. %	698.39%	577.07%	834.57%	649.31%	780.49%	462.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,540	155,506	182,540	138,028	175,354	107,040	26,640	35.15%
YoY %	4.52%	-14.81%	32.25%	-21.29%	63.82%	301.80%	-	-
Horiz. %	610.14%	583.73%	685.21%	518.12%	658.24%	401.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	32.25%	24.49%	31.91%	21.57%	24.57%	33.02%	-
YoY %	-14.64%	31.69%	-23.25%	47.94%	-12.21%	-25.59%	-	-
Horiz. %	83.37%	97.67%	74.17%	96.64%	65.32%	74.41%	100.00%	-
Total Cost	3,554,512	3,988,176	4,211,262	2,743,292	2,053,560	1,917,060	1,587,024	14.37%
YoY %	-10.87%	-5.30%	53.51%	33.59%	7.12%	20.80%	-	-
Horiz. %	223.97%	251.30%	265.36%	172.86%	129.40%	120.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,684,151	1,564,100	1,205,245	984,240	855,949	601,079	491,118	22.78%
YoY %	7.68%	29.77%	22.45%	14.99%	42.40%	22.39%	-	-
Horiz. %	342.92%	318.48%	245.41%	200.41%	174.29%	122.39%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	37,014	71,912	76,930	56,242	53,207	23,883	7,973	29.14%
YoY %	-48.53%	-6.52%	36.78%	5.70%	122.78%	199.55%	-	-
Horiz. %	464.24%	901.94%	964.88%	705.41%	667.34%	299.55%	100.00%	-
Div Payout %	22.77%	46.24%	42.14%	40.75%	30.34%	22.31%	29.93%	-
YoY %	-50.76%	9.73%	3.41%	34.31%	35.99%	-25.46%	-	-
Horiz. %	76.08%	154.49%	140.80%	136.15%	101.37%	74.54%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	1,684,151	1,564,100	1,205,245	984,240	855,949	601,079	491,118	22.78%
YoY %	7.68%	29.77%	22.45%	14.99%	42.40%	22.39%	-	-
Horiz. %	342.92%	318.48%	245.41%	200.41%	174.29%	122.39%	100.00%	-
NOSH	1,862,756	1,815,031	1,311,365	1,171,714	1,156,688	199,033	181,224	47.42%
YoY %	2.63%	38.41%	11.92%	1.30%	481.15%	9.83%	-	-
Horiz. %	1,027.87%	1,001.54%	723.62%	646.56%	638.26%	109.83%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	4.19%	3.12%	4.22%	5.00%	7.79%	5.09%	1.38%	-
YoY %	34.29%	-26.07%	-15.60%	-35.82%	53.05%	268.84%	-	-
Horiz. %	303.62%	226.09%	305.80%	362.32%	564.49%	368.84%	100.00%	-
ROE	9.65%	9.94%	15.15%	14.02%	20.49%	17.81%	5.42%	-
YoY %	-2.92%	-34.39%	8.06%	-31.58%	15.05%	228.60%	-	-
Horiz. %	178.04%	183.39%	279.52%	258.67%	378.04%	328.60%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	200.45	228.97	342.92	246.45	192.55	1,014.85	888.00	-21.96%
YoY %	-12.46%	-33.23%	39.14%	27.99%	-81.03%	14.28%	-	-
Horiz. %	22.57%	25.78%	38.62%	27.75%	21.68%	114.28%	100.00%	-
EPS	8.82	8.86	14.60	11.78	15.16	53.78	14.70	-8.15%
YoY %	-0.45%	-39.32%	23.94%	-22.30%	-71.81%	265.85%	-	-
Horiz. %	60.00%	60.27%	99.32%	80.14%	103.13%	365.85%	100.00%	-
DPS	2.00	4.00	6.00	4.80	4.60	12.00	4.40	-12.30%
YoY %	-50.00%	-33.33%	25.00%	4.35%	-61.67%	172.73%	-	-
Horiz. %	45.45%	90.91%	136.36%	109.09%	104.55%	272.73%	100.00%	-
NAPS	0.91	0.87	0.94	0.84	0.74	3.02	2.71	-16.62%
YoY %	4.60%	-7.45%	11.90%	13.51%	-75.50%	11.44%	-	-
Horiz. %	33.58%	32.10%	34.69%	31.00%	27.31%	111.44%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,175,695
RPS	95.50	105.97	113.19	74.34	57.33	52.00	41.43	14.92%
YoY %	-9.88%	-6.38%	52.26%	29.67%	10.25%	25.51%	-	-
Horiz. %	230.51%	255.78%	273.21%	179.44%	138.38%	125.51%	100.00%	-
EPS	4.18	4.00	4.70	3.55	4.51	2.76	0.69	34.99%
YoY %	4.50%	-14.89%	32.39%	-21.29%	63.41%	300.00%	-	-
Horiz. %	605.80%	579.71%	681.16%	514.49%	653.62%	400.00%	100.00%	-
DPS	0.95	1.85	1.98	1.45	1.37	0.61	0.21	28.58%
YoY %	-48.65%	-6.57%	36.55%	5.84%	124.59%	190.48%	-	-
Horiz. %	452.38%	880.95%	942.86%	690.48%	652.38%	290.48%	100.00%	-
NAPS	0.4335	0.4026	0.3103	0.2534	0.2203	0.1547	0.1264	22.79%
YoY %	7.68%	29.75%	22.45%	15.02%	42.40%	22.39%	-	-
Horiz. %	342.96%	318.51%	245.49%	200.47%	174.29%	122.39%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	1.35	0.81	3.05	1.50	1.34	3.60	1.44	-
P/RPS	0.67	0.35	0.89	0.61	0.70	0.35	0.16	26.94%
YoY %	91.43%	-60.67%	45.90%	-12.86%	100.00%	118.75%	-	-
Horiz. %	418.75%	218.75%	556.25%	381.25%	437.50%	218.75%	100.00%	-
P/EPS	15.37	9.36	21.42	12.73	8.84	6.69	9.80	7.78%
YoY %	64.21%	-56.30%	68.26%	44.00%	32.14%	-31.73%	-	-
Horiz. %	156.84%	95.51%	218.57%	129.90%	90.20%	68.27%	100.00%	-
EY	6.51	10.68	4.67	7.85	11.31	14.94	10.21	-7.22%
YoY %	-39.04%	128.69%	-40.51%	-30.59%	-24.30%	46.33%	-	-
Horiz. %	63.76%	104.60%	45.74%	76.89%	110.77%	146.33%	100.00%	-
DY	1.48	4.94	1.97	3.20	3.43	3.33	3.06	-11.39%
YoY %	-70.04%	150.76%	-38.44%	-6.71%	3.00%	8.82%	-	-
Horiz. %	48.37%	161.44%	64.38%	104.58%	112.09%	108.82%	100.00%	-
P/NAPS	1.48	0.93	3.24	1.79	1.81	1.19	0.53	18.65%
YoY %	59.14%	-71.30%	81.01%	-1.10%	52.10%	124.53%	-	-
Horiz. %	279.25%	175.47%	611.32%	337.74%	341.51%	224.53%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	26/03/20	26/03/19	28/03/18	28/03/17	28/03/16	26/03/15	26/03/14	-
Price	0.725	1.04	2.52	1.74	1.26	4.41	1.49	-
P/RPS	0.36	0.45	0.73	0.71	0.65	0.43	0.17	13.31%
YoY %	-20.00%	-38.36%	2.82%	9.23%	51.16%	152.94%	-	-
Horiz. %	211.76%	264.71%	429.41%	417.65%	382.35%	252.94%	100.00%	-
P/EPS	8.26	12.02	17.70	14.77	8.31	8.20	10.14	-3.35%
YoY %	-31.28%	-32.09%	19.84%	77.74%	1.34%	-19.13%	-	-
Horiz. %	81.46%	118.54%	174.56%	145.66%	81.95%	80.87%	100.00%	-
EY	12.11	8.32	5.65	6.77	12.03	12.20	9.87	3.46%
YoY %	45.55%	47.26%	-16.54%	-43.72%	-1.39%	23.61%	-	-
Horiz. %	122.70%	84.30%	57.24%	68.59%	121.88%	123.61%	100.00%	-
DY	2.76	3.85	2.38	2.76	3.65	2.72	2.95	-1.10%
YoY %	-28.31%	61.76%	-13.77%	-24.38%	34.19%	-7.80%	-	-
Horiz. %	93.56%	130.51%	80.68%	93.56%	123.73%	92.20%	100.00%	-
P/NAPS	0.80	1.20	2.68	2.07	1.70	1.46	0.55	6.44%
YoY %	-33.33%	-55.22%	29.47%	21.76%	16.44%	165.45%	-	-
Horiz. %	145.45%	218.18%	487.27%	376.36%	309.09%	265.45%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-15 11:40:00

EMA 5

10 Mins

SELL

2024-05-15 11:40:00

ADX

10 Mins

SELL

2024-05-15 11:25:00

EMA 5

5 Mins

SELL

2024-05-15 10:30:00

TURTLE SYSTEM 20

10 Mins

SELL

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

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.21

+0.25

412,420,600

SUPERMX

1.05

+0.185

239,286,100

CAREPLS

0.37

+0.065

197,598,800

SINKUNG

0.135

+0.005

187,060,100

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

114,019,700

ICONIC

0.11

0.00

82,995,400

AHB

0.165

+0.035

75,095,200

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

74,421,700

More active Stocks

HARTA

3.78

+0.82

65,732,100

HEIM

24.06

+0.38

193,700

KOSSAN

2.73

+0.35

42,281,600

HARTA-C1W

0.50

+0.32

1,678,200

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

412,420,600

GREATEC

4.74

+0.21

2,127,200

F&N

32.48

+0.20

203,600

SUPERMX

1.05

+0.185

239,286,100

HARTA-C1X

0.345

+0.18

1,411,900

More gainer Stocks

MPI

32.30

-0.30

51,700

PPB

15.32

-0.28

227,100

AJI

16.60

-0.28

217,500

MSM

2.94

-0.20

5,393,000

MSM-CQ

0.74

-0.185

35,000

PETDAG

20.82

-0.18

205,300

CITAGLB-PA

1.03

-0.17

1,400

SBAGAN

6.49

-0.12

73,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

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