[VS] YoY Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -71.59%
YoY- -44.32%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,034,596 1,075,617 1,085,147 680,018 612,465 544,558 437,263 15.42%
PBT 63,669 45,318 54,406 45,493 74,860 42,701 10,180 35.71%
Tax -17,269 -16,716 -17,257 -15,259 -16,186 -8,463 -2,712 36.12%
NP 46,400 28,602 37,149 30,234 58,674 34,238 7,468 35.56%
-
NP to SH 48,073 39,810 45,991 33,508 60,177 35,224 9,562 30.86%
-
Tax Rate 27.12% 36.89% 31.72% 33.54% 21.62% 19.82% 26.64% -
Total Cost 988,196 1,047,015 1,047,998 649,784 553,791 510,320 429,795 14.87%
-
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 479,910 22.87%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 18,365 17,159 19,654 14,059 17,292 5,890 3,984 28.99%
Div Payout % 38.20% 43.10% 42.74% 41.96% 28.74% 16.72% 41.67% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 479,910 22.87%
NOSH 1,854,251 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 47.33%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 4.48% 2.66% 3.42% 4.45% 9.58% 6.29% 1.71% -
ROE 2.91% 2.76% 3.82% 3.67% 7.05% 6.12% 1.99% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 56.33 62.68 82.82 58.04 53.13 277.35 241.45 -21.53%
EPS 2.62 2.32 3.51 2.86 5.22 17.94 5.28 -11.01%
DPS 1.00 1.00 1.50 1.20 1.50 3.00 2.20 -12.30%
NAPS 0.90 0.84 0.92 0.78 0.74 2.93 2.65 -16.46%
Adjusted Per Share Value based on latest NOSH - 1,171,608
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 26.30 27.34 27.58 17.28 15.57 13.84 11.11 15.43%
EPS 1.22 1.01 1.17 0.85 1.53 0.90 0.24 31.11%
DPS 0.47 0.44 0.50 0.36 0.44 0.15 0.10 29.40%
NAPS 0.4201 0.3664 0.3064 0.2323 0.2168 0.1462 0.122 22.87%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.40 1.60 3.08 1.42 1.55 2.48 1.35 -
P/RPS 2.49 2.55 3.72 2.45 2.92 0.89 0.56 28.21%
P/EPS 53.48 68.97 87.75 49.65 29.69 13.82 25.57 13.07%
EY 1.87 1.45 1.14 2.01 3.37 7.23 3.91 -11.56%
DY 0.71 0.62 0.49 0.85 0.97 1.21 1.63 -12.92%
P/NAPS 1.56 1.90 3.35 1.82 2.09 0.85 0.51 20.47%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 12/12/19 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 -
Price 1.32 1.17 3.10 1.38 1.57 2.17 1.40 -
P/RPS 2.34 1.87 3.74 2.38 2.96 0.78 0.58 26.15%
P/EPS 50.43 50.43 88.32 48.25 30.08 12.10 26.52 11.30%
EY 1.98 1.98 1.13 2.07 3.32 8.27 3.77 -10.17%
DY 0.76 0.85 0.48 0.87 0.96 1.38 1.57 -11.38%
P/NAPS 1.47 1.39 3.37 1.77 2.12 0.74 0.53 18.52%

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