[VS] YoY TTM Result on 31-Oct-2015 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 18.8%
YoY- 98.87%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 4,079,661 3,686,479 2,243,179 2,004,792 1,822,377 1,273,335 1,247,393 21.82%
PBT 167,279 232,586 112,499 191,845 74,514 49,162 46,326 23.84%
Tax -37,592 -67,854 -36,701 -41,944 -1,074 -9,514 -13,451 18.67%
NP 129,687 164,732 75,798 149,901 73,440 39,648 32,875 25.68%
-
NP to SH 144,585 168,802 91,259 157,692 79,295 45,809 33,463 27.60%
-
Tax Rate 22.47% 29.17% 32.62% 21.86% 1.44% 19.35% 29.04% -
Total Cost 3,949,974 3,521,747 2,167,381 1,854,891 1,748,937 1,233,687 1,214,518 21.70%
-
Net Worth 1,441,396 1,205,462 913,854 853,083 392,686 479,910 402,171 23.69%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 53,107 63,493 41,960 47,377 8,253 4,038 10,984 30.02%
Div Payout % 36.73% 37.61% 45.98% 30.04% 10.41% 8.82% 32.83% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,441,396 1,205,462 913,854 853,083 392,686 479,910 402,171 23.69%
NOSH 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 181,158 45.43%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.18% 4.47% 3.38% 7.48% 4.03% 3.11% 2.64% -
ROE 10.03% 14.00% 9.99% 18.48% 20.19% 9.55% 8.32% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 237.75 281.35 191.46 173.90 928.16 703.12 688.56 -16.23%
EPS 8.43 12.88 7.79 13.68 40.39 25.30 18.47 -12.24%
DPS 3.09 4.85 3.60 4.11 4.20 2.23 6.06 -10.61%
NAPS 0.84 0.92 0.78 0.74 2.00 2.65 2.22 -14.94%
Adjusted Per Share Value based on latest NOSH - 1,152,816
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 103.70 93.70 57.02 50.96 46.32 32.37 31.71 21.82%
EPS 3.68 4.29 2.32 4.01 2.02 1.16 0.85 27.65%
DPS 1.35 1.61 1.07 1.20 0.21 0.10 0.28 29.96%
NAPS 0.3664 0.3064 0.2323 0.2168 0.0998 0.122 0.1022 23.70%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.60 3.08 1.42 1.55 2.48 1.35 1.50 -
P/RPS 0.67 1.09 0.74 0.89 0.27 0.19 0.22 20.38%
P/EPS 18.99 23.91 18.23 11.33 6.14 5.34 8.12 15.20%
EY 5.27 4.18 5.49 8.83 16.28 18.74 12.31 -13.17%
DY 1.93 1.57 2.54 2.65 1.70 1.65 4.04 -11.57%
P/NAPS 1.90 3.35 1.82 2.09 1.24 0.51 0.68 18.66%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 -
Price 1.17 3.10 1.38 1.57 2.17 1.40 1.45 -
P/RPS 0.49 1.10 0.72 0.90 0.23 0.20 0.21 15.15%
P/EPS 13.89 24.06 17.72 11.48 5.37 5.53 7.85 9.97%
EY 7.20 4.16 5.64 8.71 18.61 18.07 12.74 -9.06%
DY 2.65 1.56 2.61 2.62 1.94 1.59 4.18 -7.31%
P/NAPS 1.39 3.37 1.77 2.12 1.09 0.53 0.65 13.49%

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