[VS] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -0.77%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 3,972,814 3,709,848 4,116,528 4,396,888 2,887,712 2,227,156 2,019,884 11.92%
PBT 347,302 214,358 189,454 245,842 212,100 221,342 136,314 16.85%
Tax -92,406 -59,022 -61,102 -60,216 -67,680 -47,746 -33,490 18.41%
NP 254,896 155,336 128,352 185,626 144,420 173,596 102,824 16.31%
-
NP to SH 260,942 162,540 155,506 182,540 138,028 175,354 107,040 15.99%
-
Tax Rate 26.61% 27.53% 32.25% 24.49% 31.91% 21.57% 24.57% -
Total Cost 3,717,918 3,554,512 3,988,176 4,211,262 2,743,292 2,053,560 1,917,060 11.66%
-
Net Worth 2,012,792 1,684,151 1,564,100 1,205,245 984,240 855,949 601,079 22.29%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 90,293 37,014 71,912 76,930 56,242 53,207 23,883 24.78%
Div Payout % 34.60% 22.77% 46.24% 42.14% 40.75% 30.34% 22.31% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 2,012,792 1,684,151 1,564,100 1,205,245 984,240 855,949 601,079 22.29%
NOSH 1,891,781 1,862,756 1,815,031 1,311,365 1,171,714 1,156,688 199,033 45.49%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 6.42% 4.19% 3.12% 4.22% 5.00% 7.79% 5.09% -
ROE 12.96% 9.65% 9.94% 15.15% 14.02% 20.49% 17.81% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 211.19 200.45 228.97 342.92 246.45 192.55 1,014.85 -23.00%
EPS 13.90 8.82 8.86 14.60 11.78 15.16 53.78 -20.17%
DPS 4.80 2.00 4.00 6.00 4.80 4.60 12.00 -14.15%
NAPS 1.07 0.91 0.87 0.94 0.84 0.74 3.02 -15.86%
Adjusted Per Share Value based on latest NOSH - 1,311,365
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 102.36 95.58 106.06 113.28 74.40 57.38 52.04 11.92%
EPS 6.72 4.19 4.01 4.70 3.56 4.52 2.76 15.97%
DPS 2.33 0.95 1.85 1.98 1.45 1.37 0.62 24.66%
NAPS 0.5186 0.4339 0.403 0.3105 0.2536 0.2205 0.1549 22.28%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.74 1.35 0.81 3.05 1.50 1.34 3.60 -
P/RPS 1.30 0.67 0.35 0.89 0.61 0.70 0.35 24.42%
P/EPS 19.75 15.37 9.36 21.42 12.73 8.84 6.69 19.75%
EY 5.06 6.51 10.68 4.67 7.85 11.31 14.94 -16.49%
DY 1.75 1.48 4.94 1.97 3.20 3.43 3.33 -10.15%
P/NAPS 2.56 1.48 0.93 3.24 1.79 1.81 1.19 13.60%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 26/03/20 26/03/19 28/03/18 28/03/17 28/03/16 26/03/15 -
Price 2.83 0.725 1.04 2.52 1.74 1.26 4.41 -
P/RPS 1.34 0.36 0.45 0.73 0.71 0.65 0.43 20.83%
P/EPS 20.40 8.26 12.02 17.70 14.77 8.31 8.20 16.38%
EY 4.90 12.11 8.32 5.65 6.77 12.03 12.20 -14.09%
DY 1.70 2.76 3.85 2.38 2.76 3.65 2.72 -7.52%
P/NAPS 2.64 0.80 1.20 2.68 2.07 1.70 1.46 10.36%

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