[VS] YoY Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 34.22%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 4,002,302 3,243,192 3,978,350 4,089,191 3,281,350 2,175,626 1,936,885 12.84%
PBT 329,130 151,557 174,006 176,367 223,673 141,866 159,686 12.79%
Tax -87,526 -48,871 -62,384 -38,133 -65,856 -37,628 -34,221 16.92%
NP 241,604 102,686 111,622 138,234 157,817 104,238 125,465 11.52%
-
NP to SH 245,338 115,864 157,544 150,766 156,319 117,928 132,739 10.76%
-
Tax Rate 26.59% 32.25% 35.85% 21.62% 29.44% 26.52% 21.43% -
Total Cost 3,760,698 3,140,506 3,866,728 3,950,957 3,123,533 2,071,388 1,811,420 12.93%
-
Net Worth 2,056,991 1,705,968 1,595,967 1,411,976 1,039,763 871,389 700,247 19.65%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 159,988 48,212 79,798 79,003 69,711 54,607 49,429 21.60%
Div Payout % 65.21% 41.61% 50.65% 52.40% 44.60% 46.31% 37.24% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,056,991 1,705,968 1,595,967 1,411,976 1,039,763 871,389 700,247 19.65%
NOSH 3,819,674 1,864,743 1,830,482 1,697,150 1,181,549 1,161,852 1,029,774 24.39%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 6.04% 3.17% 2.81% 3.38% 4.81% 4.79% 6.48% -
ROE 11.93% 6.79% 9.87% 10.68% 15.03% 13.53% 18.96% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 105.07 174.90 219.36 243.27 277.72 187.25 188.09 -9.24%
EPS 6.50 6.27 8.84 9.27 13.23 10.15 12.88 -10.76%
DPS 4.20 2.60 4.40 4.70 5.90 4.70 4.80 -2.19%
NAPS 0.54 0.92 0.88 0.84 0.88 0.75 0.68 -3.76%
Adjusted Per Share Value based on latest NOSH - 1,697,150
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 101.72 82.42 101.11 103.92 83.39 55.29 49.22 12.84%
EPS 6.24 2.94 4.00 3.83 3.97 3.00 3.37 10.80%
DPS 4.07 1.23 2.03 2.01 1.77 1.39 1.26 21.56%
NAPS 0.5228 0.4336 0.4056 0.3588 0.2642 0.2215 0.178 19.65%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.38 1.39 1.20 1.68 2.20 1.32 6.35 -
P/RPS 1.31 0.79 0.55 0.69 0.79 0.70 3.38 -14.60%
P/EPS 21.43 22.25 13.81 18.73 16.63 13.00 49.26 -12.94%
EY 4.67 4.50 7.24 5.34 6.01 7.69 2.03 14.88%
DY 3.04 1.87 3.67 2.80 2.68 3.56 0.76 25.96%
P/NAPS 2.56 1.51 1.36 2.00 2.50 1.76 9.34 -19.38%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 24/09/21 28/09/20 26/09/19 25/09/18 27/09/17 28/09/16 29/09/15 -
Price 1.70 2.16 1.37 1.62 2.53 1.34 1.47 -
P/RPS 1.62 1.23 0.62 0.67 0.91 0.72 0.78 12.94%
P/EPS 26.40 34.57 15.77 18.06 19.12 13.20 11.40 15.00%
EY 3.79 2.89 6.34 5.54 5.23 7.57 8.77 -13.03%
DY 2.47 1.20 3.21 2.90 2.33 3.51 3.27 -4.56%
P/NAPS 3.15 2.35 1.56 1.93 2.88 1.79 2.16 6.48%

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