[VS] YoY Cumulative 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- 98.45%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 1,986,407 1,854,924 2,058,264 2,198,444 1,443,856 1,113,578 1,009,942 11.92%
PBT 173,651 107,179 94,727 122,921 106,050 110,671 68,157 16.85%
Tax -46,203 -29,511 -30,551 -30,108 -33,840 -23,873 -16,745 18.41%
NP 127,448 77,668 64,176 92,813 72,210 86,798 51,412 16.31%
-
NP to SH 130,471 81,270 77,753 91,270 69,014 87,677 53,520 15.99%
-
Tax Rate 26.61% 27.53% 32.25% 24.49% 31.91% 21.57% 24.57% -
Total Cost 1,858,959 1,777,256 1,994,088 2,105,631 1,371,646 1,026,780 958,530 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 45,146 18,507 35,956 38,465 28,121 26,603 11,941 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 6.48% 4.83% 4.97% 7.57% 7.01% 10.24% 8.90% -
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 105.60 100.23 114.49 171.46 123.23 96.27 507.42 -23.00%
EPS 6.95 4.41 4.43 7.30 5.89 7.58 26.89 -20.17%
DPS 2.40 1.00 2.00 3.00 2.40 2.30 6.00 -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 51.18 47.79 53.03 56.64 37.20 28.69 26.02 11.92%
EPS 3.36 2.09 2.00 2.35 1.78 2.26 1.38 15.97%
DPS 1.16 0.48 0.93 0.99 0.72 0.69 0.31 24.57%
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 2.59 1.35 0.71 1.78 1.22 1.39 0.71 24.04%
P/EPS 39.50 30.74 18.73 42.85 25.47 17.68 13.39 19.73%
EY 2.53 3.25 5.34 2.33 3.93 5.66 7.47 -16.49%
DY 0.88 0.74 2.47 0.98 1.60 1.72 1.67 -10.11%
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 2.68 0.72 0.91 1.47 1.41 1.31 0.87 20.60%
P/EPS 40.80 16.51 24.05 35.40 29.54 16.62 16.40 16.38%
EY 2.45 6.06 4.16 2.82 3.39 6.02 6.10 -14.09%
DY 0.85 1.38 1.92 1.19 1.38 1.83 1.36 -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