[VS] YoY Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

29-Sep-2015

Admission Sponsor

Sponsor

Financial Year

31-Jul-2015

Quarter

31-Jul-2015 [#4]

Profit Trend

QoQ- 65.85%

YoY- 147.5%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Cumulative Result
Revenue	4,089,191	3,281,350	2,175,626	1,936,885	1,715,082	1,163,911	1,201,992	22.62%
YoY %	24.62%	50.82%	12.33%	12.93%	47.36%	-3.17%	-	-
Horiz. %	340.20%	272.99%	181.00%	161.14%	142.69%	96.83%	100.00%	-
PBT	176,367	223,673	141,866	159,686	41,993	49,447	48,791	23.87%
YoY %	-21.15%	57.66%	-11.16%	280.27%	-15.07%	1.34%	-	-
Horiz. %	361.47%	458.43%	290.76%	327.29%	86.07%	101.34%	100.00%	-
Tax	-38,133	-65,856	-37,628	-34,221	4,677	-9,480	-13,143	19.41%
YoY %	42.10%	-75.02%	-9.96%	-831.69%	149.34%	27.87%	-	-
Horiz. %	290.14%	501.07%	286.30%	260.37%	-35.59%	72.13%	100.00%	-
NP	138,234	157,817	104,238	125,465	46,670	39,967	35,648	25.32%
YoY %	-12.41%	51.40%	-16.92%	168.83%	16.77%	12.12%	-	-
Horiz. %	387.77%	442.71%	292.41%	351.96%	130.92%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,766	156,319	117,928	132,739	53,633	43,910	37,390	26.14%
YoY %	-3.55%	32.55%	-11.16%	147.50%	22.14%	17.44%	-	-
Horiz. %	403.23%	418.08%	315.40%	355.01%	143.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	29.44%	26.52%	21.43%	-11.14%	19.17%	26.94%	-
YoY %	-26.56%	11.01%	23.75%	292.37%	-158.11%	-28.84%	-	-
Horiz. %	80.25%	109.28%	98.44%	79.55%	-41.35%	71.16%	100.00%	-
Total Cost	3,950,957	3,123,533	2,071,388	1,811,420	1,668,412	1,123,944	1,166,344	22.53%
YoY %	26.49%	50.79%	14.35%	8.57%	48.44%	-3.64%	-	-
Horiz. %	338.75%	267.81%	177.60%	155.31%	143.05%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,976	1,039,763	871,389	700,247	103,466	480,237	407,904	22.98%
YoY %	35.80%	19.32%	24.44%	576.79%	-78.46%	17.73%	-	-
Horiz. %	346.15%	254.90%	213.63%	171.67%	25.37%	117.73%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	79,003	69,711	54,607	49,429	4,247	90	27,193	19.44%
YoY %	13.33%	27.66%	10.48%	1,063.86%	4,618.89%	-99.67%	-	-
Horiz. %	290.53%	256.36%	200.81%	181.77%	15.62%	0.33%	100.00%	-
Div Payout %	52.40%	44.60%	46.31%	37.24%	7.92%	0.21%	72.73%	-
YoY %	17.49%	-3.69%	24.36%	370.20%	3,671.43%	-99.71%	-	-
Horiz. %	72.05%	61.32%	63.67%	51.20%	10.89%	0.29%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	1,411,976	1,039,763	871,389	700,247	103,466	480,237	407,904	22.98%
YoY %	35.80%	19.32%	24.44%	576.79%	-78.46%	17.73%	-	-
Horiz. %	346.15%	254.90%	213.63%	171.67%	25.37%	117.73%	100.00%	-
NOSH	1,697,150	1,181,549	1,161,852	1,029,774	181,520	181,221	181,291	45.14%
YoY %	43.64%	1.70%	12.83%	467.31%	0.16%	-0.04%	-	-
Horiz. %	936.15%	651.74%	640.88%	568.02%	100.13%	99.96%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	3.38%	4.81%	4.79%	6.48%	2.72%	3.43%	2.97%	-
YoY %	-29.73%	0.42%	-26.08%	138.24%	-20.70%	15.49%	-	-
Horiz. %	113.80%	161.95%	161.28%	218.18%	91.58%	115.49%	100.00%	-
ROE	10.68%	15.03%	13.53%	18.96%	51.84%	9.14%	9.17%	-
YoY %	-28.94%	11.09%	-28.64%	-63.43%	467.18%	-0.33%	-	-
Horiz. %	116.47%	163.90%	147.55%	206.76%	565.32%	99.67%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	243.27	277.72	187.25	188.09	944.84	642.26	663.02	-15.38%
YoY %	-12.40%	48.32%	-0.45%	-80.09%	47.11%	-3.13%	-	-
Horiz. %	36.69%	41.89%	28.24%	28.37%	142.51%	96.87%	100.00%	-
EPS	9.27	13.23	10.15	12.88	5.91	24.23	20.62	-12.46%
YoY %	-29.93%	30.34%	-21.20%	117.94%	-75.61%	17.51%	-	-
Horiz. %	44.96%	64.16%	49.22%	62.46%	28.66%	117.51%	100.00%	-
DPS	4.70	5.90	4.70	4.80	2.34	0.05	15.00	-17.57%
YoY %	-20.34%	25.53%	-2.08%	105.13%	4,580.00%	-99.67%	-	-
Horiz. %	31.33%	39.33%	31.33%	32.00%	15.60%	0.33%	100.00%	-
NAPS	0.84	0.88	0.75	0.68	0.57	2.65	2.25	-15.13%
YoY %	-4.55%	17.33%	10.29%	19.30%	-78.49%	17.78%	-	-
Horiz. %	37.33%	39.11%	33.33%	30.22%	25.33%	117.78%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,100,250
RPS	105.35	84.54	56.05	49.90	44.19	29.99	30.97	22.62%
YoY %	24.62%	50.83%	12.32%	12.92%	47.35%	-3.16%	-	-
Horiz. %	340.17%	272.97%	180.98%	161.12%	142.69%	96.84%	100.00%	-
EPS	3.88	4.03	3.04	3.42	1.38	1.13	0.96	26.19%
YoY %	-3.72%	32.57%	-11.11%	147.83%	22.12%	17.71%	-	-
Horiz. %	404.17%	419.79%	316.67%	356.25%	143.75%	117.71%	100.00%	-
DPS	2.04	1.80	1.41	1.27	0.11	0.00	0.70	19.50%
YoY %	13.33%	27.66%	11.02%	1,054.55%	0.00%	0.00%	-	-
Horiz. %	291.43%	257.14%	201.43%	181.43%	15.71%	0.00%	100.00%	-
NAPS	0.3638	0.2679	0.2245	0.1804	0.0267	0.1237	0.1051	22.98%
YoY %	35.80%	19.33%	24.45%	575.66%	-78.42%	17.70%	-	-
Horiz. %	346.15%	254.90%	213.61%	171.65%	25.40%	117.70%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	1.68	2.20	1.32	6.35	1.99	1.25	1.59	-
P/RPS	0.69	0.79	0.70	3.38	0.21	0.19	0.24	19.23%
YoY %	-12.66%	12.86%	-79.29%	1,509.52%	10.53%	-20.83%	-	-
Horiz. %	287.50%	329.17%	291.67%	1,408.33%	87.50%	79.17%	100.00%	-
P/EPS	18.73	16.63	13.00	49.26	6.74	5.16	7.71	15.93%
YoY %	12.63%	27.92%	-73.61%	630.86%	30.62%	-33.07%	-	-
Horiz. %	242.93%	215.69%	168.61%	638.91%	87.42%	66.93%	100.00%	-
EY	5.34	6.01	7.69	2.03	14.85	19.38	12.97	-13.74%
YoY %	-11.15%	-21.85%	278.82%	-86.33%	-23.37%	49.42%	-	-
Horiz. %	41.17%	46.34%	59.29%	15.65%	114.49%	149.42%	100.00%	-
DY	2.80	2.68	3.56	0.76	1.18	0.04	9.43	-18.31%
YoY %	4.48%	-24.72%	368.42%	-35.59%	2,850.00%	-99.58%	-	-
Horiz. %	29.69%	28.42%	37.75%	8.06%	12.51%	0.42%	100.00%	-
P/NAPS	2.00	2.50	1.76	9.34	3.49	0.47	0.71	18.83%
YoY %	-20.00%	42.05%	-81.16%	167.62%	642.55%	-33.80%	-	-
Horiz. %	281.69%	352.11%	247.89%	1,315.49%	491.55%	66.20%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	25/09/18	27/09/17	28/09/16	29/09/15	30/09/14	27/09/13	27/09/12	-
Price	1.62	2.53	1.34	1.47	2.59	1.25	1.49	-
P/RPS	0.67	0.91	0.72	0.78	0.27	0.19	0.22	20.38%
YoY %	-26.37%	26.39%	-7.69%	188.89%	42.11%	-13.64%	-	-
Horiz. %	304.55%	413.64%	327.27%	354.55%	122.73%	86.36%	100.00%	-
P/EPS	18.06	19.12	13.20	11.40	8.77	5.16	7.22	16.50%
YoY %	-5.54%	44.85%	15.79%	29.99%	69.96%	-28.53%	-	-
Horiz. %	250.14%	264.82%	182.83%	157.89%	121.47%	71.47%	100.00%	-
EY	5.54	5.23	7.57	8.77	11.41	19.38	13.84	-14.14%
YoY %	5.93%	-30.91%	-13.68%	-23.14%	-41.12%	40.03%	-	-
Horiz. %	40.03%	37.79%	54.70%	63.37%	82.44%	140.03%	100.00%	-
DY	2.90	2.33	3.51	3.27	0.90	0.04	10.07	-18.72%
YoY %	24.46%	-33.62%	7.34%	263.33%	2,150.00%	-99.60%	-	-
Horiz. %	28.80%	23.14%	34.86%	32.47%	8.94%	0.40%	100.00%	-
P/NAPS	1.93	2.88	1.79	2.16	4.54	0.47	0.66	19.57%
YoY %	-32.99%	60.89%	-17.13%	-52.42%	865.96%	-28.79%	-	-
Horiz. %	292.42%	436.36%	271.21%	327.27%	687.88%	71.21%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 16:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-02 16:00:00

EMA 5

Hourly

BUY

2024-05-02 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

364

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

HLIND

HONG LEONG INDUSTRIES BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

305

MYEG

MY E.G. SERVICES BHD

272

CAPITALA

CAPITAL A BERHAD

213

PBBANK

PUBLIC BANK BHD

197

SAPNRG

SAPURA ENERGY BERHAD

182

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More