[VS] YoY Cumulative 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- 105.96%
YoY- -21.29%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,854,924 2,058,264 2,198,444 1,443,856 1,113,578 1,009,942 804,633 14.92%
PBT 107,179 94,727 122,921 106,050 110,671 68,157 16,604 36.43%
Tax -29,511 -30,551 -30,108 -33,840 -23,873 -16,745 -5,483 32.36%
NP 77,668 64,176 92,813 72,210 86,798 51,412 11,121 38.23%
-
NP to SH 81,270 77,753 91,270 69,014 87,677 53,520 13,320 35.15%
-
Tax Rate 27.53% 32.25% 24.49% 31.91% 21.57% 24.57% 33.02% -
Total Cost 1,777,256 1,994,088 2,105,631 1,371,646 1,026,780 958,530 793,512 14.37%
-
Net Worth 1,684,151 1,564,100 1,205,245 984,240 855,949 601,079 491,118 22.78%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 18,507 35,956 38,465 28,121 26,603 11,941 3,986 29.14%
Div Payout % 22.77% 46.24% 42.14% 40.75% 30.34% 22.31% 29.93% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,684,151 1,564,100 1,205,245 984,240 855,949 601,079 491,118 22.78%
NOSH 1,862,756 1,815,031 1,311,365 1,171,714 1,156,688 199,033 181,224 47.42%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.19% 3.12% 4.22% 5.00% 7.79% 5.09% 1.38% -
ROE 4.83% 4.97% 7.57% 7.01% 10.24% 8.90% 2.71% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 100.23 114.49 171.46 123.23 96.27 507.42 444.00 -21.95%
EPS 4.41 4.43 7.30 5.89 7.58 26.89 7.35 -8.15%
DPS 1.00 2.00 3.00 2.40 2.30 6.00 2.20 -12.30%
NAPS 0.91 0.87 0.94 0.84 0.74 3.02 2.71 -16.62%
Adjusted Per Share Value based on latest NOSH - 1,175,695
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 47.75 52.98 56.59 37.17 28.67 26.00 20.71 14.93%
EPS 2.09 2.00 2.35 1.78 2.26 1.38 0.34 35.32%
DPS 0.48 0.93 0.99 0.72 0.68 0.31 0.10 29.86%
NAPS 0.4335 0.4026 0.3103 0.2534 0.2203 0.1547 0.1264 22.79%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
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 1.35 0.71 1.78 1.22 1.39 0.71 0.32 27.10%
P/EPS 30.74 18.73 42.85 25.47 17.68 13.39 19.59 7.79%
EY 3.25 5.34 2.33 3.93 5.66 7.47 5.10 -7.23%
DY 0.74 2.47 0.98 1.60 1.72 1.67 1.53 -11.39%
P/NAPS 1.48 0.93 3.24 1.79 1.81 1.19 0.53 18.65%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
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 0.72 0.91 1.47 1.41 1.31 0.87 0.34 13.31%
P/EPS 16.51 24.05 35.40 29.54 16.62 16.40 20.27 -3.36%
EY 6.06 4.16 2.82 3.39 6.02 6.10 4.93 3.49%
DY 1.38 1.92 1.19 1.38 1.83 1.36 1.48 -1.15%
P/NAPS 0.80 1.20 2.68 2.07 1.70 1.46 0.55 6.44%

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