[VS] YoY TTM Result on 31-Oct-2016 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -22.61%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 3,937,329 4,079,661 3,686,479 2,243,179 2,004,792 1,822,377 1,273,335 20.69%
PBT 192,357 167,279 232,586 112,499 191,845 74,514 49,162 25.51%
Tax -62,937 -37,592 -67,854 -36,701 -41,944 -1,074 -9,514 36.99%
NP 129,420 129,687 164,732 75,798 149,901 73,440 39,648 21.78%
-
NP to SH 165,807 144,585 168,802 91,259 157,692 79,295 45,809 23.89%
-
Tax Rate 32.72% 22.47% 29.17% 32.62% 21.86% 1.44% 19.35% -
Total Cost 3,807,909 3,949,974 3,521,747 2,167,381 1,854,891 1,748,937 1,233,687 20.65%
-
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 392,686 479,910 22.87%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 79,806 53,107 63,493 41,960 47,377 8,253 4,038 64.39%
Div Payout % 48.13% 36.73% 37.61% 45.98% 30.04% 10.41% 8.82% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,652,866 1,441,396 1,205,462 913,854 853,083 392,686 479,910 22.87%
NOSH 1,854,251 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 47.33%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 3.29% 3.18% 4.47% 3.38% 7.48% 4.03% 3.11% -
ROE 10.03% 10.03% 14.00% 9.99% 18.48% 20.19% 9.55% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 214.39 237.75 281.35 191.46 173.90 928.16 703.12 -17.95%
EPS 9.03 8.43 12.88 7.79 13.68 40.39 25.30 -15.77%
DPS 4.35 3.09 4.85 3.60 4.11 4.20 2.23 11.77%
NAPS 0.90 0.84 0.92 0.78 0.74 2.00 2.65 -16.46%
Adjusted Per Share Value based on latest NOSH - 1,171,608
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 101.36 105.02 94.90 57.74 51.61 46.91 32.78 20.69%
EPS 4.27 3.72 4.35 2.35 4.06 2.04 1.18 23.89%
DPS 2.05 1.37 1.63 1.08 1.22 0.21 0.10 65.39%
NAPS 0.4255 0.371 0.3103 0.2352 0.2196 0.1011 0.1235 22.88%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.40 1.60 3.08 1.42 1.55 2.48 1.35 -
P/RPS 0.65 0.67 1.09 0.74 0.89 0.27 0.19 22.73%
P/EPS 15.51 18.99 23.91 18.23 11.33 6.14 5.34 19.43%
EY 6.45 5.27 4.18 5.49 8.83 16.28 18.74 -16.27%
DY 3.10 1.93 1.57 2.54 2.65 1.70 1.65 11.07%
P/NAPS 1.56 1.90 3.35 1.82 2.09 1.24 0.51 20.47%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 12/12/19 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 -
Price 1.32 1.17 3.10 1.38 1.57 2.17 1.40 -
P/RPS 0.62 0.49 1.10 0.72 0.90 0.23 0.20 20.74%
P/EPS 14.62 13.89 24.06 17.72 11.48 5.37 5.53 17.58%
EY 6.84 7.20 4.16 5.64 8.71 18.61 18.07 -14.94%
DY 3.29 2.65 1.56 2.61 2.62 1.94 1.59 12.87%
P/NAPS 1.47 1.39 3.37 1.77 2.12 1.09 0.53 18.52%

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