[VS] YoY TTM Result on 31-Oct-2017 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 7.99%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 3,195,696 3,937,329 4,079,661 3,686,479 2,243,179 2,004,792 1,822,377 9.80%
PBT 176,298 192,357 167,279 232,586 112,499 191,845 74,514 15.41%
Tax -56,142 -62,937 -37,592 -67,854 -36,701 -41,944 -1,074 93.24%
NP 120,156 129,420 129,687 164,732 75,798 149,901 73,440 8.54%
-
NP to SH 134,468 165,807 144,585 168,802 91,259 157,692 79,295 9.19%
-
Tax Rate 31.84% 32.72% 22.47% 29.17% 32.62% 21.86% 1.44% -
Total Cost 3,075,540 3,807,909 3,949,974 3,521,747 2,167,381 1,854,891 1,748,937 9.85%
-
Net Worth 1,798,453 1,652,866 1,441,396 1,205,462 913,854 853,083 392,686 28.83%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 52,149 79,806 53,107 63,493 41,960 47,377 8,253 35.93%
Div Payout % 38.78% 48.13% 36.73% 37.61% 45.98% 30.04% 10.41% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,798,453 1,652,866 1,441,396 1,205,462 913,854 853,083 392,686 28.83%
NOSH 1,890,857 1,854,251 1,715,948 1,310,284 1,171,608 1,152,816 196,343 45.81%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 3.76% 3.29% 3.18% 4.47% 3.38% 7.48% 4.03% -
ROE 7.48% 10.03% 10.03% 14.00% 9.99% 18.48% 20.19% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 170.58 214.39 237.75 281.35 191.46 173.90 928.16 -24.57%
EPS 7.18 9.03 8.43 12.88 7.79 13.68 40.39 -24.99%
DPS 2.80 4.35 3.09 4.85 3.60 4.11 4.20 -6.52%
NAPS 0.96 0.90 0.84 0.92 0.78 0.74 2.00 -11.50%
Adjusted Per Share Value based on latest NOSH - 1,310,284
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 82.26 101.36 105.02 94.90 57.74 51.61 46.91 9.80%
EPS 3.46 4.27 3.72 4.35 2.35 4.06 2.04 9.19%
DPS 1.34 2.05 1.37 1.63 1.08 1.22 0.21 36.15%
NAPS 0.463 0.4255 0.371 0.3103 0.2352 0.2196 0.1011 28.83%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.34 1.40 1.60 3.08 1.42 1.55 2.48 -
P/RPS 1.37 0.65 0.67 1.09 0.74 0.89 0.27 31.05%
P/EPS 32.60 15.51 18.99 23.91 18.23 11.33 6.14 32.04%
EY 3.07 6.45 5.27 4.18 5.49 8.83 16.28 -24.25%
DY 1.20 3.10 1.93 1.57 2.54 2.65 1.70 -5.63%
P/NAPS 2.44 1.56 1.90 3.35 1.82 2.09 1.24 11.93%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 17/12/20 12/12/19 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 -
Price 2.63 1.32 1.17 3.10 1.38 1.57 2.17 -
P/RPS 1.54 0.62 0.49 1.10 0.72 0.90 0.23 37.24%
P/EPS 36.64 14.62 13.89 24.06 17.72 11.48 5.37 37.67%
EY 2.73 6.84 7.20 4.16 5.64 8.71 18.61 -27.35%
DY 1.06 3.29 2.65 1.56 2.61 2.62 1.94 -9.57%
P/NAPS 2.74 1.47 1.39 3.37 1.77 2.12 1.09 16.58%

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