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

Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 82.57%
YoY- 4.44%
Quarter Report
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 941,117 882,613 1,030,376 1,010,936 983,386 554,204 506,843 10.85%
PBT 55,863 71,253 41,042 25,048 47,822 8,857 57,073 -0.35%
Tax -14,128 -25,038 -19,628 -1,267 -12,223 -9,178 -6,884 12.71%
NP 41,735 46,215 21,414 23,781 35,599 -321 50,189 -3.02%
-
NP to SH 41,484 54,120 48,413 38,441 36,806 10,944 52,703 -3.90%
-
Tax Rate 25.29% 35.14% 47.82% 5.06% 25.56% 103.62% 12.06% -
Total Cost 899,382 836,398 1,008,962 987,155 947,787 554,525 456,654 11.94%
-
Net Worth 2,056,991 1,705,968 1,595,967 1,411,976 1,051,600 873,191 748,170 18.34%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 38,092 29,669 29,017 10,085 11,950 9,314 26,406 6.29%
Div Payout % 91.82% 54.82% 59.94% 26.24% 32.47% 85.11% 50.10% -
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 1,051,600 873,191 748,170 18.34%
NOSH 3,819,674 1,864,743 1,830,482 1,697,150 1,195,000 1,164,255 1,100,250 23.02%
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 4.43% 5.24% 2.08% 2.35% 3.62% -0.06% 9.90% -
ROE 2.02% 3.17% 3.03% 2.72% 3.50% 1.25% 7.04% -
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 24.71 47.60 56.81 60.14 82.29 47.60 46.07 -9.85%
EPS 1.09 2.92 2.67 2.29 3.08 0.94 4.79 -21.84%
DPS 1.00 1.60 1.60 0.60 1.00 0.80 2.40 -13.56%
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 24.25 22.74 26.55 26.05 25.34 14.28 13.06 10.85%
EPS 1.07 1.39 1.25 0.99 0.95 0.28 1.36 -3.91%
DPS 0.98 0.76 0.75 0.26 0.31 0.24 0.68 6.27%
NAPS 0.53 0.4395 0.4112 0.3638 0.2709 0.225 0.1928 18.33%
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 5.59 2.92 2.11 2.79 2.67 2.77 13.78 -13.94%
P/EPS 126.72 47.63 44.95 73.46 71.43 140.43 132.57 -0.74%
EY 0.79 2.10 2.22 1.36 1.40 0.71 0.75 0.86%
DY 0.72 1.15 1.33 0.36 0.45 0.61 0.38 11.22%
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 6.88 4.54 2.41 2.69 3.07 2.82 3.19 13.65%
P/EPS 156.10 74.01 51.32 70.84 82.14 142.55 30.69 31.10%
EY 0.64 1.35 1.95 1.41 1.22 0.70 3.26 -23.74%
DY 0.59 0.74 1.17 0.37 0.40 0.60 1.63 -15.56%
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