[VS] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jan-2017 [#2]

Profit Trend

QoQ- 2.98%

YoY- -21.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	4,340,588	3,281,350	3,063,952	2,887,712	2,720,072	2,175,626	2,161,896	58.94%
YoY %	32.28%	7.10%	6.10%	6.16%	25.02%	0.64%	-	-
Horiz. %	200.78%	151.78%	141.73%	133.57%	125.82%	100.64%	100.00%	-
PBT	217,624	223,673	234,468	212,100	181,972	141,866	177,345	14.57%
YoY %	-2.70%	-4.60%	10.55%	16.56%	28.27%	-20.01%	-	-
Horiz. %	122.71%	126.12%	132.21%	119.60%	102.61%	79.99%	100.00%	-
Tax	-69,028	-65,856	-71,510	-67,680	-61,036	-37,628	-37,933	48.88%
YoY %	-4.82%	7.91%	-5.66%	-10.89%	-62.21%	0.80%	-	-
Horiz. %	181.97%	173.61%	188.52%	178.42%	160.90%	99.20%	100.00%	-
NP	148,596	157,817	162,957	144,420	120,936	104,238	139,412	4.33%
YoY %	-5.84%	-3.15%	12.84%	19.42%	16.02%	-25.23%	-	-
Horiz. %	106.59%	113.20%	116.89%	103.59%	86.75%	74.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,964	156,319	159,350	138,028	134,032	117,928	142,645	18.42%
YoY %	17.68%	-1.90%	15.45%	2.98%	13.66%	-17.33%	-	-
Horiz. %	128.97%	109.59%	111.71%	96.76%	93.96%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.72%	29.44%	30.50%	31.91%	33.54%	26.52%	21.39%	-
YoY %	7.74%	-3.48%	-4.42%	-4.86%	26.47%	23.98%	-	-
Horiz. %	148.29%	137.63%	142.59%	149.18%	156.80%	123.98%	100.00%	-
Total Cost	4,191,992	3,123,533	2,900,994	2,743,292	2,599,136	2,071,388	2,022,484	62.34%
YoY %	34.21%	7.67%	5.75%	5.55%	25.48%	2.42%	-	-
Horiz. %	207.27%	154.44%	143.44%	135.64%	128.51%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	78,617	69,711	61,168	56,242	56,237	54,607	47,909	38.99%
YoY %	12.78%	13.97%	8.76%	0.01%	2.98%	13.98%	-	-
Horiz. %	164.10%	145.51%	127.68%	117.39%	117.38%	113.98%	100.00%	-
Div Payout %	42.74%	44.60%	38.39%	40.75%	41.96%	46.31%	33.59%	-
YoY %	-4.17%	16.18%	-5.79%	-2.88%	-9.39%	37.87%	-	-
Horiz. %	127.24%	132.78%	114.29%	121.32%	124.92%	137.87%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	1,205,462	1,039,763	1,011,625	984,240	913,854	871,389	857,726	25.39%
YoY %	15.94%	2.78%	2.78%	7.70%	4.87%	1.59%	-	-
Horiz. %	140.54%	121.22%	117.94%	114.75%	106.54%	101.59%	100.00%	-
NOSH	1,310,284	1,181,549	1,176,309	1,171,714	1,171,608	1,161,852	1,159,089	8.49%
YoY %	10.90%	0.45%	0.39%	0.01%	0.84%	0.24%	-	-
Horiz. %	113.04%	101.94%	101.49%	101.09%	101.08%	100.24%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	3.42%	4.81%	5.32%	5.00%	4.45%	4.79%	6.45%	-
YoY %	-28.90%	-9.59%	6.40%	12.36%	-7.10%	-25.74%	-	-
Horiz. %	53.02%	74.57%	82.48%	77.52%	68.99%	74.26%	100.00%	-
ROE	15.26%	15.03%	15.75%	14.02%	14.67%	13.53%	16.63%	-
YoY %	1.53%	-4.57%	12.34%	-4.43%	8.43%	-18.64%	-	-
Horiz. %	91.76%	90.38%	94.71%	84.31%	88.21%	81.36%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	331.27	277.72	260.47	246.45	232.17	187.25	186.52	46.50%
YoY %	19.28%	6.62%	5.69%	6.15%	23.99%	0.39%	-	-
Horiz. %	177.61%	148.90%	139.65%	132.13%	124.47%	100.39%	100.00%	-
EPS	14.04	13.23	13.55	11.78	11.44	10.15	12.31	9.13%
YoY %	6.12%	-2.36%	15.03%	2.97%	12.71%	-17.55%	-	-
Horiz. %	114.05%	107.47%	110.07%	95.69%	92.93%	82.45%	100.00%	-
DPS	6.00	5.90	5.20	4.80	4.80	4.70	4.13	28.18%
YoY %	1.69%	13.46%	8.33%	0.00%	2.13%	13.80%	-	-
Horiz. %	145.28%	142.86%	125.91%	116.22%	116.22%	113.80%	100.00%	-
NAPS	0.92	0.88	0.86	0.84	0.78	0.75	0.74	15.57%
YoY %	4.55%	2.33%	2.38%	7.69%	4.00%	1.35%	-	-
Horiz. %	124.32%	118.92%	116.22%	113.51%	105.41%	101.35%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,175,695
RPS	110.34	83.42	77.89	73.41	69.15	55.31	54.96	58.94%
YoY %	32.27%	7.10%	6.10%	6.16%	25.02%	0.64%	-	-
Horiz. %	200.76%	151.78%	141.72%	133.57%	125.82%	100.64%	100.00%	-
EPS	4.68	3.97	4.05	3.51	3.41	3.00	3.63	18.40%
YoY %	17.88%	-1.98%	15.38%	2.93%	13.67%	-17.36%	-	-
Horiz. %	128.93%	109.37%	111.57%	96.69%	93.94%	82.64%	100.00%	-
DPS	2.00	1.77	1.55	1.43	1.43	1.39	1.22	38.90%
YoY %	12.99%	14.19%	8.39%	0.00%	2.88%	13.93%	-	-
Horiz. %	163.93%	145.08%	127.05%	117.21%	117.21%	113.93%	100.00%	-
NAPS	0.3064	0.2643	0.2572	0.2502	0.2323	0.2215	0.218	25.39%
YoY %	15.93%	2.76%	2.80%	7.71%	4.88%	1.61%	-	-
Horiz. %	140.55%	121.24%	117.98%	114.77%	106.56%	101.61%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	3.08	2.20	2.00	1.50	1.42	1.32	1.21	-
P/RPS	0.93	0.79	0.77	0.61	0.61	0.70	0.65	26.89%
YoY %	17.72%	2.60%	26.23%	0.00%	-12.86%	7.69%	-	-
Horiz. %	143.08%	121.54%	118.46%	93.85%	93.85%	107.69%	100.00%	-
P/EPS	21.94	16.63	14.76	12.73	12.41	13.00	9.83	70.53%
YoY %	31.93%	12.67%	15.95%	2.58%	-4.54%	32.25%	-	-
Horiz. %	223.19%	169.18%	150.15%	129.50%	126.25%	132.25%	100.00%	-
EY	4.56	6.01	6.77	7.85	8.06	7.69	10.17	-41.33%
YoY %	-24.13%	-11.23%	-13.76%	-2.61%	4.81%	-24.39%	-	-
Horiz. %	44.84%	59.10%	66.57%	77.19%	79.25%	75.61%	100.00%	-
DY	1.95	2.68	2.60	3.20	3.38	3.56	3.42	-31.16%
YoY %	-27.24%	3.08%	-18.75%	-5.33%	-5.06%	4.09%	-	-
Horiz. %	57.02%	78.36%	76.02%	93.57%	98.83%	104.09%	100.00%	-
P/NAPS	3.35	2.50	2.33	1.79	1.82	1.76	1.64	60.78%
YoY %	34.00%	7.30%	30.17%	-1.65%	3.41%	7.32%	-	-
Horiz. %	204.27%	152.44%	142.07%	109.15%	110.98%	107.32%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	14/12/17	27/09/17	13/06/17	28/03/17	23/12/16	28/09/16	29/06/16	-
Price	3.10	2.53	2.03	1.74	1.38	1.34	1.19	-
P/RPS	0.94	0.91	0.78	0.71	0.59	0.72	0.64	29.12%
YoY %	3.30%	16.67%	9.86%	20.34%	-18.06%	12.50%	-	-
Horiz. %	146.87%	142.19%	121.88%	110.94%	92.19%	112.50%	100.00%	-
P/EPS	22.08	19.12	14.99	14.77	12.06	13.20	9.67	73.13%
YoY %	15.48%	27.55%	1.49%	22.47%	-8.64%	36.50%	-	-
Horiz. %	228.34%	197.72%	155.02%	152.74%	124.72%	136.50%	100.00%	-
EY	4.53	5.23	6.67	6.77	8.29	7.57	10.34	-42.22%
YoY %	-13.38%	-21.59%	-1.48%	-18.34%	9.51%	-26.79%	-	-
Horiz. %	43.81%	50.58%	64.51%	65.47%	80.17%	73.21%	100.00%	-
DY	1.94	2.33	2.56	2.76	3.48	3.51	3.47	-32.06%
YoY %	-16.74%	-8.98%	-7.25%	-20.69%	-0.85%	1.15%	-	-
Horiz. %	55.91%	67.15%	73.78%	79.54%	100.29%	101.15%	100.00%	-
P/NAPS	3.37	2.88	2.36	2.07	1.77	1.79	1.61	63.41%
YoY %	17.01%	22.03%	14.01%	16.95%	-1.12%	11.18%	-	-
Horiz. %	209.32%	178.88%	146.58%	128.57%	109.94%	111.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos