[VS] QoQ Annualized Quarter Result on 30-Apr-2016 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -18.65%
YoY- 33.67%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 2,887,712 2,720,072 2,175,626 2,161,896 2,227,156 2,449,860 1,936,885 30.34%
PBT 212,100 181,972 141,866 177,345 221,342 299,440 159,686 20.72%
Tax -67,680 -61,036 -37,628 -37,933 -47,746 -64,744 -34,221 57.23%
NP 144,420 120,936 104,238 139,412 173,596 234,696 125,465 9.78%
-
NP to SH 138,028 134,032 117,928 142,645 175,354 240,708 132,739 2.62%
-
Tax Rate 31.91% 33.54% 26.52% 21.39% 21.57% 21.62% 21.43% -
Total Cost 2,743,292 2,599,136 2,071,388 2,022,484 2,053,560 2,215,164 1,811,420 31.71%
-
Net Worth 984,240 913,854 871,389 857,726 855,949 853,083 700,247 25.34%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 56,242 56,237 54,607 47,909 53,207 69,168 49,429 8.94%
Div Payout % 40.75% 41.96% 46.31% 33.59% 30.34% 28.74% 37.24% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 984,240 913,854 871,389 857,726 855,949 853,083 700,247 25.34%
NOSH 1,171,714 1,171,608 1,161,852 1,159,089 1,156,688 1,152,816 1,029,774 8.94%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 5.00% 4.45% 4.79% 6.45% 7.79% 9.58% 6.48% -
ROE 14.02% 14.67% 13.53% 16.63% 20.49% 28.22% 18.96% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 246.45 232.17 187.25 186.52 192.55 212.51 188.09 19.64%
EPS 11.78 11.44 10.15 12.31 15.16 20.88 12.88 -5.75%
DPS 4.80 4.80 4.70 4.13 4.60 6.00 4.80 0.00%
NAPS 0.84 0.78 0.75 0.74 0.74 0.74 0.68 15.05%
Adjusted Per Share Value based on latest NOSH - 1,163,072
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 73.41 69.15 55.31 54.96 56.62 62.28 49.24 30.34%
EPS 3.51 3.41 3.00 3.63 4.46 6.12 3.37 2.73%
DPS 1.43 1.43 1.39 1.22 1.35 1.76 1.26 8.76%
NAPS 0.2502 0.2323 0.2215 0.218 0.2176 0.2169 0.178 25.35%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.50 1.42 1.32 1.21 1.34 1.55 6.35 -
P/RPS 0.61 0.61 0.70 0.65 0.70 0.73 3.38 -67.89%
P/EPS 12.73 12.41 13.00 9.83 8.84 7.42 49.26 -59.26%
EY 7.85 8.06 7.69 10.17 11.31 13.47 2.03 145.35%
DY 3.20 3.38 3.56 3.42 3.43 3.87 0.76 159.61%
P/NAPS 1.79 1.82 1.76 1.64 1.81 2.09 9.34 -66.59%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 23/12/16 28/09/16 29/06/16 28/03/16 15/12/15 29/09/15 -
Price 1.74 1.38 1.34 1.19 1.26 1.57 1.47 -
P/RPS 0.71 0.59 0.72 0.64 0.65 0.74 0.78 -6.04%
P/EPS 14.77 12.06 13.20 9.67 8.31 7.52 11.40 18.75%
EY 6.77 8.29 7.57 10.34 12.03 13.30 8.77 -15.78%
DY 2.76 3.48 3.51 3.47 3.65 3.82 3.27 -10.64%
P/NAPS 2.07 1.77 1.79 1.61 1.70 2.12 2.16 -2.78%

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