[VS] YoY Annualized Quarter Result on 31-Oct-2016 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 13.66%
YoY- -44.32%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 4,138,384 4,302,468 4,340,588 2,720,072 2,449,860 2,178,232 1,749,052 15.42%
PBT 254,676 181,272 217,624 181,972 299,440 170,804 40,720 35.71%
Tax -69,076 -66,864 -69,028 -61,036 -64,744 -33,852 -10,848 36.12%
NP 185,600 114,408 148,596 120,936 234,696 136,952 29,872 35.56%
-
NP to SH 192,292 159,240 183,964 134,032 240,708 140,896 38,248 30.86%
-
Tax Rate 27.12% 36.89% 31.72% 33.54% 21.62% 19.82% 26.64% -
Total Cost 3,952,784 4,188,060 4,191,992 2,599,136 2,215,164 2,041,280 1,719,180 14.87%
-
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 479,910 22.87%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 73,460 68,637 78,617 56,237 69,168 23,561 15,936 28.99%
Div Payout % 38.20% 43.10% 42.74% 41.96% 28.74% 16.72% 41.67% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 479,910 22.87%
NOSH 1,854,251 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 47.33%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 4.48% 2.66% 3.42% 4.45% 9.58% 6.29% 1.71% -
ROE 11.63% 11.05% 15.26% 14.67% 28.22% 24.49% 7.97% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 225.34 250.73 331.27 232.17 212.51 1,109.40 965.80 -21.52%
EPS 10.48 9.28 14.04 11.44 20.88 71.76 21.12 -11.01%
DPS 4.00 4.00 6.00 4.80 6.00 12.00 8.80 -12.30%
NAPS 0.90 0.84 0.92 0.78 0.74 2.93 2.65 -16.46%
Adjusted Per Share Value based on latest NOSH - 1,171,608
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 106.53 110.75 111.74 70.02 63.06 56.07 45.02 15.42%
EPS 4.95 4.10 4.74 3.45 6.20 3.63 0.98 30.97%
DPS 1.89 1.77 2.02 1.45 1.78 0.61 0.41 28.99%
NAPS 0.4255 0.371 0.3103 0.2352 0.2196 0.1481 0.1235 22.88%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.40 1.60 3.08 1.42 1.55 2.48 1.35 -
P/RPS 0.62 0.64 0.93 0.61 0.73 0.22 0.14 28.13%
P/EPS 13.37 17.24 21.94 12.41 7.42 3.46 6.39 13.08%
EY 7.48 5.80 4.56 8.06 13.47 28.94 15.64 -11.56%
DY 2.86 2.50 1.95 3.38 3.87 4.84 6.52 -12.82%
P/NAPS 1.56 1.90 3.35 1.82 2.09 0.85 0.51 20.47%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 12/12/19 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 -
Price 1.32 1.17 3.10 1.38 1.57 2.17 1.40 -
P/RPS 0.59 0.47 0.94 0.59 0.74 0.20 0.14 27.07%
P/EPS 12.61 12.61 22.08 12.06 7.52 3.02 6.63 11.30%
EY 7.93 7.93 4.53 8.29 13.30 33.07 15.09 -10.16%
DY 3.03 3.42 1.94 3.48 3.82 5.53 6.29 -11.45%
P/NAPS 1.47 1.39 3.37 1.77 2.12 0.74 0.53 18.52%

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