[VS] YoY 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- -1.55%
YoY- 27.52%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 999,307 820,328 982,647 1,113,297 763,838 501,113 465,384 13.57%
PBT 85,241 43,510 49,409 68,515 60,557 35,811 25,456 22.29%
Tax -21,663 -12,242 -13,835 -12,851 -18,581 -7,687 -8,282 17.36%
NP 63,578 31,268 35,574 55,664 41,976 28,124 17,174 24.35%
-
NP to SH 63,794 33,197 37,943 45,279 35,506 27,500 18,296 23.11%
-
Tax Rate 25.41% 28.14% 28.00% 18.76% 30.68% 21.47% 32.53% -
Total Cost 935,729 789,060 947,073 1,057,633 721,862 472,989 448,210 13.03%
-
Net Worth 2,012,792 1,684,151 1,564,100 1,205,245 987,584 858,649 609,194 22.01%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 22,573 - 17,978 19,232 14,108 9,282 6,051 24.51%
Div Payout % 35.38% - 47.38% 42.48% 39.74% 33.76% 33.08% -
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 1,205,245 987,584 858,649 609,194 22.01%
NOSH 1,891,781 1,862,756 1,815,031 1,311,365 1,175,695 1,160,337 201,719 45.16%
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 6.36% 3.81% 3.62% 5.00% 5.50% 5.61% 3.69% -
ROE 3.17% 1.97% 2.43% 3.76% 3.60% 3.20% 3.00% -
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 53.12 44.32 54.66 86.83 64.97 43.19 230.71 -21.69%
EPS 3.39 1.79 2.11 3.53 3.02 2.37 9.07 -15.11%
DPS 1.20 0.00 1.00 1.50 1.20 0.80 3.00 -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 25.40 20.85 24.97 28.29 19.41 12.74 11.83 13.56%
EPS 1.62 0.84 0.96 1.15 0.90 0.70 0.46 23.32%
DPS 0.57 0.00 0.46 0.49 0.36 0.24 0.15 24.89%
NAPS 0.5115 0.428 0.3975 0.3063 0.251 0.2182 0.1548 22.02%
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 5.16 3.05 1.48 3.51 2.31 3.10 1.56 22.04%
P/EPS 80.80 75.26 38.38 86.37 49.67 56.54 39.69 12.56%
EY 1.24 1.33 2.61 1.16 2.01 1.77 2.52 -11.13%
DY 0.44 0.00 1.23 0.49 0.80 0.60 0.83 -10.02%
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 5.33 1.64 1.90 2.90 2.68 2.92 1.91 18.63%
P/EPS 83.45 40.42 49.28 71.36 57.62 53.16 48.62 9.41%
EY 1.20 2.47 2.03 1.40 1.74 1.88 2.06 -8.60%
DY 0.42 0.00 0.96 0.60 0.69 0.63 0.68 -7.70%
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