[VS] QoQ Cumulative Quarter Result on 30-Apr-2017 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
13-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 73.17%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 2,198,444 1,085,147 3,281,350 2,297,964 1,443,856 680,018 2,175,626 0.69%
PBT 122,921 54,406 223,673 175,851 106,050 45,493 141,866 -9.08%
Tax -30,108 -17,257 -65,856 -53,633 -33,840 -15,259 -37,628 -13.77%
NP 92,813 37,149 157,817 122,218 72,210 30,234 104,238 -7.42%
-
NP to SH 91,270 45,991 156,319 119,513 69,014 33,508 117,928 -15.66%
-
Tax Rate 24.49% 31.72% 29.44% 30.50% 31.91% 33.54% 26.52% -
Total Cost 2,105,631 1,047,998 3,123,533 2,175,746 1,371,646 649,784 2,071,388 1.09%
-
Net Worth 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 24.06%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 38,465 19,654 69,711 45,876 28,121 14,059 54,607 -20.78%
Div Payout % 42.14% 42.74% 44.60% 38.39% 40.75% 41.96% 46.31% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,205,245 1,205,462 1,039,763 1,011,625 984,240 913,854 871,389 24.06%
NOSH 1,311,365 1,310,284 1,181,549 1,176,309 1,171,714 1,171,608 1,161,852 8.38%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 4.22% 3.42% 4.81% 5.32% 5.00% 4.45% 4.79% -
ROE 7.57% 3.82% 15.03% 11.81% 7.01% 3.67% 13.53% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 171.46 82.82 277.72 195.35 123.23 58.04 187.25 -5.68%
EPS 7.30 3.51 13.23 10.16 5.89 2.86 10.15 -19.67%
DPS 3.00 1.50 5.90 3.90 2.40 1.20 4.70 -25.80%
NAPS 0.94 0.92 0.88 0.86 0.84 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 1,185,422
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 55.89 27.59 83.42 58.42 36.70 17.29 55.31 0.69%
EPS 2.32 1.17 3.97 3.04 1.75 0.85 3.00 -15.70%
DPS 0.98 0.50 1.77 1.17 0.71 0.36 1.39 -20.73%
NAPS 0.3064 0.3064 0.2643 0.2572 0.2502 0.2323 0.2215 24.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 3.05 3.08 2.20 2.00 1.50 1.42 1.32 -
P/RPS 1.78 3.72 0.79 1.02 1.22 2.45 0.70 85.98%
P/EPS 42.85 87.75 16.63 19.69 25.47 49.65 13.00 121.00%
EY 2.33 1.14 6.01 5.08 3.93 2.01 7.69 -54.79%
DY 0.98 0.49 2.68 1.95 1.60 0.85 3.56 -57.58%
P/NAPS 3.24 3.35 2.50 2.33 1.79 1.82 1.76 50.03%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 14/12/17 27/09/17 13/06/17 28/03/17 23/12/16 28/09/16 -
Price 2.52 3.10 2.53 2.03 1.74 1.38 1.34 -
P/RPS 1.47 3.74 0.91 1.04 1.41 2.38 0.72 60.72%
P/EPS 35.40 88.32 19.12 19.98 29.54 48.25 13.20 92.68%
EY 2.82 1.13 5.23 5.00 3.39 2.07 7.57 -48.13%
DY 1.19 0.48 2.33 1.92 1.38 0.87 3.51 -51.28%
P/NAPS 2.68 3.37 2.88 2.36 2.07 1.77 1.79 30.77%

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