[VS] YoY TTM Result on 30-Apr-2018 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -16.49%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,943,798 3,390,955 3,958,910 4,061,641 2,852,168 2,128,265 1,964,495 12.30%
PBT 344,520 121,346 158,012 199,141 184,708 190,082 123,865 18.57%
Tax -98,436 -43,461 -44,023 -49,089 -62,811 -35,334 -14,212 38.02%
NP 246,084 77,885 113,989 150,052 121,897 154,748 109,653 14.40%
-
NP to SH 257,974 110,157 147,572 149,131 130,457 159,687 116,534 14.14%
-
Tax Rate 28.57% 35.82% 27.86% 24.65% 34.01% 18.59% 11.47% -
Total Cost 3,697,714 3,313,070 3,844,921 3,911,589 2,730,271 1,973,517 1,854,842 12.17%
-
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 617,129 21.95%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 89,782 47,382 59,668 57,466 55,263 62,285 7,412 51.48%
Div Payout % 34.80% 43.01% 40.43% 38.53% 42.36% 39.00% 6.36% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 617,129 21.95%
NOSH 1,893,153 1,864,412 1,816,352 1,333,533 1,185,422 1,163,072 205,709 44.71%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 6.24% 2.30% 2.88% 3.69% 4.27% 7.27% 5.58% -
ROE 12.69% 6.75% 9.61% 11.97% 12.80% 18.55% 18.88% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 209.51 182.93 219.25 306.33 240.60 182.99 954.98 -22.32%
EPS 13.70 5.94 8.17 11.25 11.01 13.73 56.65 -21.05%
DPS 4.80 2.56 3.30 4.33 4.70 5.36 3.60 4.90%
NAPS 1.08 0.88 0.85 0.94 0.86 0.74 3.00 -15.64%
Adjusted Per Share Value based on latest NOSH - 1,333,533
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 101.61 87.37 102.00 104.65 73.48 54.83 50.61 12.30%
EPS 6.65 2.84 3.80 3.84 3.36 4.11 3.00 14.17%
DPS 2.31 1.22 1.54 1.48 1.42 1.60 0.19 51.58%
NAPS 0.5238 0.4203 0.3954 0.3211 0.2627 0.2217 0.159 21.95%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.78 0.925 1.14 2.25 2.00 1.21 3.94 -
P/RPS 1.33 0.51 0.52 0.73 0.83 0.66 0.41 21.64%
P/EPS 20.29 15.57 13.95 20.00 18.17 8.81 6.96 19.50%
EY 4.93 6.42 7.17 5.00 5.50 11.35 14.38 -16.32%
DY 1.73 2.76 2.90 1.93 2.35 4.43 0.91 11.29%
P/NAPS 2.57 1.05 1.34 2.39 2.33 1.64 1.31 11.87%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 -
Price 1.40 1.00 1.12 1.42 2.03 1.19 4.49 -
P/RPS 0.67 0.55 0.51 0.46 0.84 0.65 0.47 6.08%
P/EPS 10.22 16.83 13.70 12.62 18.45 8.67 7.93 4.31%
EY 9.79 5.94 7.30 7.92 5.42 11.54 12.62 -4.14%
DY 3.43 2.56 2.95 3.05 2.32 4.50 0.80 27.42%
P/NAPS 1.30 1.14 1.32 1.51 2.36 1.61 1.50 -2.35%

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