[VS] YoY Quarter Result on 31-Jul-2017 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jul-2017 [#4]

Profit Trend

QoQ- -27.12%

YoY- 236.31%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Quarter Result
Revenue	882,613	1,030,376	1,010,936	983,386	554,204	506,843	534,453	8.71%
YoY %	-14.34%	1.92%	2.80%	77.44%	9.34%	-5.17%	-	-
Horiz. %	165.14%	192.79%	189.15%	184.00%	103.70%	94.83%	100.00%	-
PBT	71,253	41,042	25,048	47,822	8,857	57,073	21,252	22.31%
YoY %	73.61%	63.85%	-47.62%	439.93%	-84.48%	168.55%	-	-
Horiz. %	335.28%	193.12%	117.86%	225.02%	41.68%	268.55%	100.00%	-
Tax	-25,038	-19,628	-1,267	-12,223	-9,178	-6,884	13,125	-
YoY %	-27.56%	-1,449.17%	89.63%	-33.18%	-33.32%	-152.45%	-	-
Horiz. %	-190.77%	-149.55%	-9.65%	-93.13%	-69.93%	-52.45%	100.00%	-
NP	46,215	21,414	23,781	35,599	-321	50,189	34,377	5.05%
YoY %	115.82%	-9.95%	-33.20%	11,190.03%	-100.64%	46.00%	-	-
Horiz. %	134.44%	62.29%	69.18%	103.55%	-0.93%	146.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,120	48,413	38,441	36,806	10,944	52,703	36,498	6.77%
YoY %	11.79%	25.94%	4.44%	236.31%	-79.23%	44.40%	-	-
Horiz. %	148.28%	132.65%	105.32%	100.84%	29.99%	144.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.14%	47.82%	5.06%	25.56%	103.62%	12.06%	-61.76%	-
YoY %	-26.52%	845.06%	-80.20%	-75.33%	759.20%	119.53%	-	-
Horiz. %	-56.90%	-77.43%	-8.19%	-41.39%	-167.78%	-19.53%	100.00%	-
Total Cost	836,398	1,008,962	987,155	947,787	554,525	456,654	500,076	8.94%
YoY %	-17.10%	2.21%	4.15%	70.92%	21.43%	-8.68%	-	-
Horiz. %	167.25%	201.76%	197.40%	189.53%	110.89%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,705,968	1,595,967	1,411,976	1,051,600	873,191	748,170	365,047	29.27%
YoY %	6.89%	13.03%	34.27%	20.43%	16.71%	104.95%	-	-
Horiz. %	467.33%	437.19%	386.79%	288.07%	239.20%	204.95%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	29,669	29,017	10,085	11,950	9,314	26,406	2,555	50.42%
YoY %	2.25%	187.72%	-15.61%	28.30%	-64.73%	933.50%	-	-
Horiz. %	1,161.21%	1,135.69%	394.72%	467.71%	364.54%	1,033.50%	100.00%	-
Div Payout %	54.82%	59.94%	26.24%	32.47%	85.11%	50.10%	7.00%	-
YoY %	-8.54%	128.43%	-19.19%	-61.85%	69.88%	615.71%	-	-
Horiz. %	783.14%	856.29%	374.86%	463.86%	1,215.86%	715.71%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	1,705,968	1,595,967	1,411,976	1,051,600	873,191	748,170	365,047	29.27%
YoY %	6.89%	13.03%	34.27%	20.43%	16.71%	104.95%	-	-
Horiz. %	467.33%	437.19%	386.79%	288.07%	239.20%	204.95%	100.00%	-
NOSH	1,864,743	1,830,482	1,697,150	1,195,000	1,164,255	1,100,250	182,523	47.25%
YoY %	1.87%	7.86%	42.02%	2.64%	5.82%	502.80%	-	-
Horiz. %	1,021.65%	1,002.88%	929.83%	654.71%	637.87%	602.80%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	5.24%	2.08%	2.35%	3.62%	-0.06%	9.90%	6.43%	-
YoY %	151.92%	-11.49%	-35.08%	6,133.33%	-100.61%	53.97%	-	-
Horiz. %	81.49%	32.35%	36.55%	56.30%	-0.93%	153.97%	100.00%	-
ROE	3.17%	3.03%	2.72%	3.50%	1.25%	7.04%	10.00%	-
YoY %	4.62%	11.40%	-22.29%	180.00%	-82.24%	-29.60%	-	-
Horiz. %	31.70%	30.30%	27.20%	35.00%	12.50%	70.40%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	47.60	56.81	60.14	82.29	47.60	46.07	292.81	-26.10%
YoY %	-16.21%	-5.54%	-26.92%	72.88%	3.32%	-84.27%	-	-
Horiz. %	16.26%	19.40%	20.54%	28.10%	16.26%	15.73%	100.00%	-
EPS	2.92	2.67	2.29	3.08	0.94	4.79	4.00	-5.10%
YoY %	9.36%	16.59%	-25.65%	227.66%	-80.38%	19.75%	-	-
Horiz. %	73.00%	66.75%	57.25%	77.00%	23.50%	119.75%	100.00%	-
DPS	1.60	1.60	0.60	1.00	0.80	2.40	1.40	2.24%
YoY %	0.00%	166.67%	-40.00%	25.00%	-66.67%	71.43%	-	-
Horiz. %	114.29%	114.29%	42.86%	71.43%	57.14%	171.43%	100.00%	-
NAPS	0.92	0.88	0.84	0.88	0.75	0.68	2.00	-12.12%
YoY %	4.55%	4.76%	-4.55%	17.33%	10.29%	-66.00%	-	-
Horiz. %	46.00%	44.00%	42.00%	44.00%	37.50%	34.00%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,195,000
RPS	22.56	26.33	25.84	25.13	14.16	12.95	13.66	8.71%
YoY %	-14.32%	1.90%	2.83%	77.47%	9.34%	-5.20%	-	-
Horiz. %	165.15%	192.75%	189.17%	183.97%	103.66%	94.80%	100.00%	-
EPS	1.38	1.24	0.98	0.94	0.28	1.35	0.93	6.79%
YoY %	11.29%	26.53%	4.26%	235.71%	-79.26%	45.16%	-	-
Horiz. %	148.39%	133.33%	105.38%	101.08%	30.11%	145.16%	100.00%	-
DPS	0.76	0.74	0.26	0.31	0.24	0.67	0.07	48.75%
YoY %	2.70%	184.62%	-16.13%	29.17%	-64.18%	857.14%	-	-
Horiz. %	1,085.71%	1,057.14%	371.43%	442.86%	342.86%	957.14%	100.00%	-
NAPS	0.436	0.4079	0.3609	0.2688	0.2232	0.1912	0.0933	29.27%
YoY %	6.89%	13.02%	34.26%	20.43%	16.74%	104.93%	-	-
Horiz. %	467.31%	437.19%	386.82%	288.10%	239.23%	204.93%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	1.39	1.20	1.68	2.20	1.32	6.35	1.99	-
P/RPS	2.92	2.11	2.79	2.67	2.77	13.78	0.68	27.46%
YoY %	38.39%	-24.37%	4.49%	-3.61%	-79.90%	1,926.47%	-	-
Horiz. %	429.41%	310.29%	410.29%	392.65%	407.35%	2,026.47%	100.00%	-
P/EPS	47.63	44.95	73.46	71.43	140.43	132.57	9.95	29.78%
YoY %	5.96%	-38.81%	2.84%	-49.13%	5.93%	1,232.36%	-	-
Horiz. %	478.69%	451.76%	738.29%	717.89%	1,411.36%	1,332.36%	100.00%	-
EY	2.10	2.22	1.36	1.40	0.71	0.75	10.05	-22.94%
YoY %	-5.41%	63.24%	-2.86%	97.18%	-5.33%	-92.54%	-	-
Horiz. %	20.90%	22.09%	13.53%	13.93%	7.06%	7.46%	100.00%	-
DY	1.15	1.33	0.36	0.45	0.61	0.38	0.70	8.61%
YoY %	-13.53%	269.44%	-20.00%	-26.23%	60.53%	-45.71%	-	-
Horiz. %	164.29%	190.00%	51.43%	64.29%	87.14%	54.29%	100.00%	-
P/NAPS	1.51	1.36	2.00	2.50	1.76	9.34	1.00	7.10%
YoY %	11.03%	-32.00%	-20.00%	42.05%	-81.16%	834.00%	-	-
Horiz. %	151.00%	136.00%	200.00%	250.00%	176.00%	934.00%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/20	26/09/19	25/09/18	27/09/17	28/09/16	29/09/15	30/09/14	-
Price	2.16	1.37	1.62	2.53	1.34	1.47	2.59	-
P/RPS	4.54	2.41	2.69	3.07	2.82	3.19	0.88	31.41%
YoY %	88.38%	-10.41%	-12.38%	8.87%	-11.60%	262.50%	-	-
Horiz. %	515.91%	273.86%	305.68%	348.86%	320.45%	362.50%	100.00%	-
P/EPS	74.01	51.32	70.84	82.14	142.55	30.69	12.95	33.67%
YoY %	44.21%	-27.56%	-13.76%	-42.38%	364.48%	136.99%	-	-
Horiz. %	571.51%	396.29%	547.03%	634.29%	1,100.77%	236.99%	100.00%	-
EY	1.35	1.95	1.41	1.22	0.70	3.26	7.72	-25.20%
YoY %	-30.77%	38.30%	15.57%	74.29%	-78.53%	-57.77%	-	-
Horiz. %	17.49%	25.26%	18.26%	15.80%	9.07%	42.23%	100.00%	-
DY	0.74	1.17	0.37	0.40	0.60	1.63	0.54	5.38%
YoY %	-36.75%	216.22%	-7.50%	-33.33%	-63.19%	201.85%	-	-
Horiz. %	137.04%	216.67%	68.52%	74.07%	111.11%	301.85%	100.00%	-
P/NAPS	2.35	1.56	1.93	2.88	1.79	2.16	1.30	10.36%
YoY %	50.64%	-19.17%	-32.99%	60.89%	-17.13%	66.15%	-	-
Horiz. %	180.77%	120.00%	148.46%	221.54%	137.69%	166.15%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

940

PTRANS

PERAK TRANSIT BERHAD

924

MPI

MALAYSIAN PACIFIC INDUSTRIES

897

HLIND

HONG LEONG INDUSTRIES BHD

830

YTLPOWR

YTL POWER INTERNATIONAL BHD

745

JCY

JCY INTERNATIONAL BERHAD

697

WCT

WCT HOLDINGS BERHAD

643

GENTING

GENTING BHD

588

MAYBANK

MALAYAN BANKING BHD

587

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

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