[VS] YoY Cumulative Quarter Result on 30-Apr-2017 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 73.17%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 2,360,579 2,947,974 3,078,255 2,297,964 1,621,422 1,430,042 1,180,629 12.22%
PBT 80,304 132,964 151,319 175,851 133,009 102,613 20,741 25.28%
Tax -23,833 -42,756 -36,866 -53,633 -28,450 -27,337 -8,448 18.85%
NP 56,471 90,208 114,453 122,218 104,559 75,276 12,293 28.90%
-
NP to SH 61,744 109,131 112,325 119,513 106,984 80,036 17,135 23.79%
-
Tax Rate 29.68% 32.16% 24.36% 30.50% 21.39% 26.64% 40.73% -
Total Cost 2,304,108 2,857,766 2,963,802 2,175,746 1,516,863 1,354,766 1,168,336 11.97%
-
Net Worth 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 22.36%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 18,536 50,559 46,406 45,876 35,931 24,155 8,513 13.83%
Div Payout % 30.02% 46.33% 41.31% 38.39% 33.59% 30.18% 49.68% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 485,431 22.36%
NOSH 1,864,412 1,816,352 1,333,533 1,176,309 1,159,089 201,297 181,131 47.43%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 2.39% 3.06% 3.72% 5.32% 6.45% 5.26% 1.04% -
ROE 3.79% 7.11% 9.01% 11.81% 12.47% 12.91% 3.53% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 127.35 163.26 232.16 195.35 139.89 710.41 651.81 -23.80%
EPS 3.34 6.16 8.80 10.16 9.23 39.76 9.46 -15.91%
DPS 1.00 2.80 3.50 3.90 3.10 12.00 4.70 -22.71%
NAPS 0.88 0.85 0.94 0.86 0.74 3.08 2.68 -16.92%
Adjusted Per Share Value based on latest NOSH - 1,185,422
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 60.00 74.93 78.24 58.41 41.21 36.35 30.01 12.22%
EPS 1.57 2.77 2.86 3.04 2.72 2.03 0.44 23.59%
DPS 0.47 1.29 1.18 1.17 0.91 0.61 0.22 13.47%
NAPS 0.4146 0.3901 0.3168 0.2571 0.218 0.1576 0.1234 22.35%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.925 1.14 2.25 2.00 1.21 3.94 1.62 -
P/RPS 0.73 0.70 0.97 1.02 0.86 0.55 0.25 19.53%
P/EPS 27.77 18.86 26.56 19.69 13.11 9.91 17.12 8.38%
EY 3.60 5.30 3.77 5.08 7.63 10.09 5.84 -7.73%
DY 1.08 2.46 1.56 1.95 2.56 3.05 2.90 -15.16%
P/NAPS 1.05 1.34 2.39 2.33 1.64 1.28 0.60 9.76%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 -
Price 1.00 1.12 1.42 2.03 1.19 4.49 1.60 -
P/RPS 0.79 0.69 0.61 1.04 0.85 0.63 0.25 21.11%
P/EPS 30.02 18.53 16.76 19.98 12.89 11.29 16.91 10.02%
EY 3.33 5.40 5.97 5.00 7.76 8.86 5.91 -9.11%
DY 1.00 2.50 2.46 1.92 2.61 2.67 2.94 -16.43%
P/NAPS 1.14 1.32 1.51 2.36 1.61 1.46 0.60 11.27%

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