[VS] YoY Annualized Quarter Result on 31-Jul-2016 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- -17.33%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 3,978,350 4,089,191 3,281,350 2,175,626 1,936,885 1,715,082 1,163,911 22.72%
PBT 174,006 176,367 223,673 141,866 159,686 41,993 49,447 23.31%
Tax -62,384 -38,133 -65,856 -37,628 -34,221 4,677 -9,480 36.87%
NP 111,622 138,234 157,817 104,238 125,465 46,670 39,967 18.66%
-
NP to SH 157,544 150,766 156,319 117,928 132,739 53,633 43,910 23.71%
-
Tax Rate 35.85% 21.62% 29.44% 26.52% 21.43% -11.14% 19.17% -
Total Cost 3,866,728 3,950,957 3,123,533 2,071,388 1,811,420 1,668,412 1,123,944 22.85%
-
Net Worth 1,595,967 1,411,976 1,039,763 871,389 700,247 103,466 480,237 22.14%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 79,798 79,003 69,711 54,607 49,429 4,247 90 209.78%
Div Payout % 50.65% 52.40% 44.60% 46.31% 37.24% 7.92% 0.21% -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,595,967 1,411,976 1,039,763 871,389 700,247 103,466 480,237 22.14%
NOSH 1,830,482 1,697,150 1,181,549 1,161,852 1,029,774 181,520 181,221 46.99%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 2.81% 3.38% 4.81% 4.79% 6.48% 2.72% 3.43% -
ROE 9.87% 10.68% 15.03% 13.53% 18.96% 51.84% 9.14% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 219.36 243.27 277.72 187.25 188.09 944.84 642.26 -16.38%
EPS 8.84 9.27 13.23 10.15 12.88 5.91 24.23 -15.46%
DPS 4.40 4.70 5.90 4.70 4.80 2.34 0.05 110.83%
NAPS 0.88 0.84 0.88 0.75 0.68 0.57 2.65 -16.77%
Adjusted Per Share Value based on latest NOSH - 1,164,255
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 101.14 103.95 83.42 55.31 49.24 43.60 29.59 22.72%
EPS 4.01 3.83 3.97 3.00 3.37 1.36 1.12 23.67%
DPS 2.03 2.01 1.77 1.39 1.26 0.11 0.00 -
NAPS 0.4057 0.3589 0.2643 0.2215 0.178 0.0263 0.1221 22.14%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 1.20 1.68 2.20 1.32 6.35 1.99 1.25 -
P/RPS 0.55 0.69 0.79 0.70 3.38 0.21 0.19 19.37%
P/EPS 13.81 18.73 16.63 13.00 49.26 6.74 5.16 17.82%
EY 7.24 5.34 6.01 7.69 2.03 14.85 19.38 -15.12%
DY 3.67 2.80 2.68 3.56 0.76 1.18 0.04 112.30%
P/NAPS 1.36 2.00 2.50 1.76 9.34 3.49 0.47 19.36%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 25/09/18 27/09/17 28/09/16 29/09/15 30/09/14 27/09/13 -
Price 1.37 1.62 2.53 1.34 1.47 2.59 1.25 -
P/RPS 0.62 0.67 0.91 0.72 0.78 0.27 0.19 21.77%
P/EPS 15.77 18.06 19.12 13.20 11.40 8.77 5.16 20.45%
EY 6.34 5.54 5.23 7.57 8.77 11.41 19.38 -16.98%
DY 3.21 2.90 2.33 3.51 3.27 0.90 0.04 107.61%
P/NAPS 1.56 1.93 2.88 1.79 2.16 4.54 0.47 22.12%

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