[VS] QoQ Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2018

Quarter

30-Apr-2018 [#3]

Profit Trend

QoQ- 23.07%

YoY- -6.01%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Cumulative Result
Revenue	2,058,264	1,075,617	4,089,191	3,078,255	2,198,444	1,085,147	3,281,350	-26.66%
YoY %	91.36%	-73.70%	32.84%	40.02%	102.59%	-66.93%	-	-
Horiz. %	62.73%	32.78%	124.62%	93.81%	67.00%	33.07%	100.00%	-
PBT	94,727	45,318	176,367	151,319	122,921	54,406	223,673	-43.51%
YoY %	109.03%	-74.30%	16.55%	23.10%	125.93%	-75.68%	-	-
Horiz. %	42.35%	20.26%	78.85%	67.65%	54.96%	24.32%	100.00%	-
Tax	-30,551	-16,716	-38,133	-36,866	-30,108	-17,257	-65,856	-39.98%
YoY %	-82.77%	56.16%	-3.44%	-22.45%	-74.47%	73.80%	-	-
Horiz. %	46.39%	25.38%	57.90%	55.98%	45.72%	26.20%	100.00%	-
NP	64,176	28,602	138,234	114,453	92,813	37,149	157,817	-45.02%
YoY %	124.38%	-79.31%	20.78%	23.32%	149.84%	-76.46%	-	-
Horiz. %	40.66%	18.12%	87.59%	72.52%	58.81%	23.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,753	39,810	150,766	112,325	91,270	45,991	156,319	-37.14%
YoY %	95.31%	-73.59%	34.22%	23.07%	98.45%	-70.58%	-	-
Horiz. %	49.74%	25.47%	96.45%	71.86%	58.39%	29.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.25%	36.89%	21.62%	24.36%	24.49%	31.72%	29.44%	-
YoY %	-12.58%	70.63%	-11.25%	-0.53%	-22.79%	7.74%	-	-
Horiz. %	109.54%	125.31%	73.44%	82.74%	83.19%	107.74%	100.00%	-
Total Cost	1,994,088	1,047,015	3,950,957	2,963,802	2,105,631	1,047,998	3,123,533	-25.79%
YoY %	90.45%	-73.50%	33.31%	40.76%	100.92%	-66.45%	-	-
Horiz. %	63.84%	33.52%	126.49%	94.89%	67.41%	33.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,039,763	31.18%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	15.94%	-	-
Horiz. %	150.43%	138.63%	135.80%	119.87%	115.92%	115.94%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	35,956	17,159	79,003	46,406	38,465	19,654	69,711	-35.60%
YoY %	109.55%	-78.28%	70.24%	20.64%	95.71%	-71.81%	-	-
Horiz. %	51.58%	24.61%	113.33%	66.57%	55.18%	28.19%	100.00%	-
Div Payout %	46.24%	43.10%	52.40%	41.31%	42.14%	42.74%	44.60%	-
YoY %	7.29%	-17.75%	26.85%	-1.97%	-1.40%	-4.17%	-	-
Horiz. %	103.68%	96.64%	117.49%	92.62%	94.48%	95.83%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	1,564,100	1,441,396	1,411,976	1,246,345	1,205,245	1,205,462	1,039,763	31.18%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	15.94%	-	-
Horiz. %	150.43%	138.63%	135.80%	119.87%	115.92%	115.94%	100.00%	-
NOSH	1,815,031	1,715,948	1,697,150	1,333,533	1,311,365	1,310,284	1,181,549	33.02%
YoY %	5.77%	1.11%	27.27%	1.69%	0.08%	10.90%	-	-
Horiz. %	153.61%	145.23%	143.64%	112.86%	110.99%	110.90%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	3.12%	2.66%	3.38%	3.72%	4.22%	3.42%	4.81%	-
YoY %	17.29%	-21.30%	-9.14%	-11.85%	23.39%	-28.90%	-	-
Horiz. %	64.86%	55.30%	70.27%	77.34%	87.73%	71.10%	100.00%	-
ROE	4.97%	2.76%	10.68%	9.01%	7.57%	3.82%	15.03%	-
YoY %	80.07%	-74.16%	18.53%	19.02%	98.17%	-74.58%	-	-
Horiz. %	33.07%	18.36%	71.06%	59.95%	50.37%	25.42%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	114.49	62.68	243.27	232.16	171.46	82.82	277.72	-44.51%
YoY %	82.66%	-74.23%	4.79%	35.40%	107.03%	-70.18%	-	-
Horiz. %	41.22%	22.57%	87.60%	83.59%	61.74%	29.82%	100.00%	-
EPS	4.43	2.32	9.27	8.80	7.30	3.51	13.23	-51.68%
YoY %	90.95%	-74.97%	5.34%	20.55%	107.98%	-73.47%	-	-
Horiz. %	33.48%	17.54%	70.07%	66.52%	55.18%	26.53%	100.00%	-
DPS	2.00	1.00	4.70	3.50	3.00	1.50	5.90	-51.28%
YoY %	100.00%	-78.72%	34.29%	16.67%	100.00%	-74.58%	-	-
Horiz. %	33.90%	16.95%	79.66%	59.32%	50.85%	25.42%	100.00%	-
NAPS	0.87	0.84	0.84	0.94	0.94	0.92	0.88	-0.75%
YoY %	3.57%	0.00%	-10.64%	0.00%	2.17%	4.55%	-	-
Horiz. %	98.86%	95.45%	95.45%	106.82%	106.82%	104.55%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,333,533
RPS	52.32	27.34	103.94	78.24	55.88	27.58	83.41	-26.66%
YoY %	91.37%	-73.70%	32.85%	40.01%	102.61%	-66.93%	-	-
Horiz. %	62.73%	32.78%	124.61%	93.80%	66.99%	33.07%	100.00%	-
EPS	1.98	1.01	3.83	2.86	2.32	1.17	3.97	-37.03%
YoY %	96.04%	-73.63%	33.92%	23.28%	98.29%	-70.53%	-	-
Horiz. %	49.87%	25.44%	96.47%	72.04%	58.44%	29.47%	100.00%	-
DPS	0.91	0.44	2.01	1.18	0.98	0.50	1.77	-35.74%
YoY %	106.82%	-78.11%	70.34%	20.41%	96.00%	-71.75%	-	-
Horiz. %	51.41%	24.86%	113.56%	66.67%	55.37%	28.25%	100.00%	-
NAPS	0.3976	0.3664	0.3589	0.3168	0.3063	0.3064	0.2643	31.19%
YoY %	8.52%	2.09%	13.29%	3.43%	-0.03%	15.93%	-	-
Horiz. %	150.44%	138.63%	135.79%	119.86%	115.89%	115.93%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	0.81	1.60	1.68	2.25	3.05	3.08	2.20	-
P/RPS	0.71	2.55	0.69	0.97	1.78	3.72	0.79	-6.85%
YoY %	-72.16%	269.57%	-28.87%	-45.51%	-52.15%	370.89%	-	-
Horiz. %	89.87%	322.78%	87.34%	122.78%	225.32%	470.89%	100.00%	-
P/EPS	18.73	68.97	18.73	26.56	42.85	87.75	16.63	8.22%
YoY %	-72.84%	268.23%	-29.48%	-38.02%	-51.17%	427.66%	-	-
Horiz. %	112.63%	414.73%	112.63%	159.71%	257.67%	527.66%	100.00%	-
EY	5.34	1.45	5.34	3.77	2.33	1.14	6.01	-7.55%
YoY %	268.28%	-72.85%	41.64%	61.80%	104.39%	-81.03%	-	-
Horiz. %	88.85%	24.13%	88.85%	62.73%	38.77%	18.97%	100.00%	-
DY	2.47	0.62	2.80	1.56	0.98	0.49	2.68	-5.28%
YoY %	298.39%	-77.86%	79.49%	59.18%	100.00%	-81.72%	-	-
Horiz. %	92.16%	23.13%	104.48%	58.21%	36.57%	18.28%	100.00%	-
P/NAPS	0.93	1.90	2.00	2.39	3.24	3.35	2.50	-48.18%
YoY %	-51.05%	-5.00%	-16.32%	-26.23%	-3.28%	34.00%	-	-
Horiz. %	37.20%	76.00%	80.00%	95.60%	129.60%	134.00%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	14/12/18	25/09/18	28/06/18	28/03/18	14/12/17	27/09/17	-
Price	1.04	1.17	1.62	1.42	2.52	3.10	2.53	-
P/RPS	0.91	1.87	0.67	0.61	1.47	3.74	0.91	0.00%
YoY %	-51.34%	179.10%	9.84%	-58.50%	-60.70%	310.99%	-	-
Horiz. %	100.00%	205.49%	73.63%	67.03%	161.54%	410.99%	100.00%	-
P/EPS	24.05	50.43	18.06	16.76	35.40	88.32	19.12	16.47%
YoY %	-52.31%	179.24%	7.76%	-52.66%	-59.92%	361.92%	-	-
Horiz. %	125.78%	263.76%	94.46%	87.66%	185.15%	461.92%	100.00%	-
EY	4.16	1.98	5.54	5.97	2.82	1.13	5.23	-14.11%
YoY %	110.10%	-64.26%	-7.20%	111.70%	149.56%	-78.39%	-	-
Horiz. %	79.54%	37.86%	105.93%	114.15%	53.92%	21.61%	100.00%	-
DY	1.92	0.85	2.90	2.46	1.19	0.48	2.33	-12.07%
YoY %	125.88%	-70.69%	17.89%	106.72%	147.92%	-79.40%	-	-
Horiz. %	82.40%	36.48%	124.46%	105.58%	51.07%	20.60%	100.00%	-
P/NAPS	1.20	1.39	1.93	1.51	2.68	3.37	2.88	-44.12%
YoY %	-13.67%	-27.98%	27.81%	-43.66%	-20.47%	17.01%	-	-
Horiz. %	41.67%	48.26%	67.01%	52.43%	93.06%	117.01%	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