[VS] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 34.22%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 2,947,974 2,058,264 1,075,617 4,089,191 3,078,255 2,198,444 1,085,147 95.05%
PBT 132,964 94,727 45,318 176,367 151,319 122,921 54,406 81.73%
Tax -42,756 -30,551 -16,716 -38,133 -36,866 -30,108 -17,257 83.40%
NP 90,208 64,176 28,602 138,234 114,453 92,813 37,149 80.95%
-
NP to SH 109,131 77,753 39,810 150,766 112,325 91,270 45,991 78.18%
-
Tax Rate 32.16% 32.25% 36.89% 21.62% 24.36% 24.49% 31.72% -
Total Cost 2,857,766 1,994,088 1,047,015 3,950,957 2,963,802 2,105,631 1,047,998 95.54%
-
Net Worth 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 17.52%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 50,559 35,956 17,159 79,003 46,406 38,465 19,654 88.06%
Div Payout % 46.33% 46.24% 43.10% 52.40% 41.31% 42.14% 42.74% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 17.52%
NOSH 1,816,352 1,815,031 1,715,948 1,697,150 1,333,533 1,311,365 1,310,284 24.39%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 3.06% 3.12% 2.66% 3.38% 3.72% 4.22% 3.42% -
ROE 7.11% 4.97% 2.76% 10.68% 9.01% 7.57% 3.82% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 163.26 114.49 62.68 243.27 232.16 171.46 82.82 57.41%
EPS 6.16 4.43 2.32 9.27 8.80 7.30 3.51 45.64%
DPS 2.80 2.00 1.00 4.70 3.50 3.00 1.50 51.77%
NAPS 0.85 0.87 0.84 0.84 0.94 0.94 0.92 -5.15%
Adjusted Per Share Value based on latest NOSH - 1,697,150
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 74.94 52.32 27.34 103.95 78.25 55.89 27.59 95.03%
EPS 2.77 1.98 1.01 3.83 2.86 2.32 1.17 77.91%
DPS 1.29 0.91 0.44 2.01 1.18 0.98 0.50 88.43%
NAPS 0.3902 0.3976 0.3664 0.3589 0.3168 0.3064 0.3064 17.54%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 1.14 0.81 1.60 1.68 2.25 3.05 3.08 -
P/RPS 0.70 0.71 2.55 0.69 0.97 1.78 3.72 -67.26%
P/EPS 18.86 18.73 68.97 18.73 26.56 42.85 87.75 -64.22%
EY 5.30 5.34 1.45 5.34 3.77 2.33 1.14 179.34%
DY 2.46 2.47 0.62 2.80 1.56 0.98 0.49 194.06%
P/NAPS 1.34 0.93 1.90 2.00 2.39 3.24 3.35 -45.80%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 25/06/19 26/03/19 14/12/18 25/09/18 28/06/18 28/03/18 14/12/17 -
Price 1.12 1.04 1.17 1.62 1.42 2.52 3.10 -
P/RPS 0.69 0.91 1.87 0.67 0.61 1.47 3.74 -67.69%
P/EPS 18.53 24.05 50.43 18.06 16.76 35.40 88.32 -64.79%
EY 5.40 4.16 1.98 5.54 5.97 2.82 1.13 184.52%
DY 2.50 1.92 0.85 2.90 2.46 1.19 0.48 201.37%
P/NAPS 1.32 1.20 1.39 1.93 1.51 2.68 3.37 -46.55%

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