[VS] QoQ TTM 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- -16.49%

YoY- 14.31%

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
TTM Result
Revenue	3,949,011	4,079,661	4,089,191	4,061,641	4,035,938	3,686,479	3,281,350	13.10%
YoY %	-3.20%	-0.23%	0.68%	0.64%	9.48%	12.35%	-	-
Horiz. %	120.35%	124.33%	124.62%	123.78%	123.00%	112.35%	100.00%	-
PBT	148,173	167,279	176,367	199,141	240,544	232,586	223,673	-23.95%
YoY %	-11.42%	-5.15%	-11.44%	-17.21%	3.42%	3.98%	-	-
Horiz. %	66.25%	74.79%	78.85%	89.03%	107.54%	103.98%	100.00%	-
Tax	-38,576	-37,592	-38,133	-49,089	-62,124	-67,854	-65,856	-29.92%
YoY %	-2.62%	1.42%	22.32%	20.98%	8.44%	-3.03%	-	-
Horiz. %	58.58%	57.08%	57.90%	74.54%	94.33%	103.03%	100.00%	-
NP	109,597	129,687	138,234	150,052	178,420	164,732	157,817	-21.52%
YoY %	-15.49%	-6.18%	-7.88%	-15.90%	8.31%	4.38%	-	-
Horiz. %	69.45%	82.18%	87.59%	95.08%	113.05%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,249	144,585	150,766	149,131	178,575	168,802	156,319	-8.28%
YoY %	-5.07%	-4.10%	1.10%	-16.49%	5.79%	7.99%	-	-
Horiz. %	87.80%	92.49%	96.45%	95.40%	114.24%	107.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	22.47%	21.62%	24.65%	25.83%	29.17%	29.44%	-
YoY %	15.84%	3.93%	-12.29%	-4.57%	-11.45%	-0.92%	-	-
Horiz. %	88.42%	76.32%	73.44%	83.73%	87.74%	99.08%	100.00%	-
Total Cost	3,839,414	3,949,974	3,950,957	3,911,589	3,857,518	3,521,747	3,123,533	14.70%
YoY %	-2.80%	-0.02%	1.01%	1.40%	9.53%	12.75%	-	-
Horiz. %	122.92%	126.46%	126.49%	125.23%	123.50%	112.75%	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	1,051,600	30.20%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	14.63%	-	-
Horiz. %	148.74%	137.07%	134.27%	118.52%	114.61%	114.63%	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	51,852	53,107	55,601	57,466	68,618	63,493	57,898	-7.07%
YoY %	-2.36%	-4.49%	-3.25%	-16.25%	8.07%	9.66%	-	-
Horiz. %	89.56%	91.73%	96.03%	99.25%	118.52%	109.66%	100.00%	-
Div Payout %	37.78%	36.73%	36.88%	38.53%	38.43%	37.61%	37.04%	-
YoY %	2.86%	-0.41%	-4.28%	0.26%	2.18%	1.54%	-	-
Horiz. %	102.00%	99.16%	99.57%	104.02%	103.75%	101.54%	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	1,051,600	30.20%
YoY %	8.51%	2.08%	13.29%	3.41%	-0.02%	14.63%	-	-
Horiz. %	148.74%	137.07%	134.27%	118.52%	114.61%	114.63%	100.00%	-
NOSH	1,815,031	1,715,948	1,697,150	1,333,533	1,311,365	1,310,284	1,195,000	32.03%
YoY %	5.77%	1.11%	27.27%	1.69%	0.08%	9.65%	-	-
Horiz. %	151.89%	143.59%	142.02%	111.59%	109.74%	109.65%	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	2.78%	3.18%	3.38%	3.69%	4.42%	4.47%	4.81%	-
YoY %	-12.58%	-5.92%	-8.40%	-16.52%	-1.12%	-7.07%	-	-
Horiz. %	57.80%	66.11%	70.27%	76.72%	91.89%	92.93%	100.00%	-
ROE	8.77%	10.03%	10.68%	11.97%	14.82%	14.00%	14.86%	-
YoY %	-12.56%	-6.09%	-10.78%	-19.23%	5.86%	-5.79%	-	-
Horiz. %	59.02%	67.50%	71.87%	80.55%	99.73%	94.21%	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	219.66	237.75	243.27	306.33	314.77	281.35	274.59	-13.79%
YoY %	-7.61%	-2.27%	-20.59%	-2.68%	11.88%	2.46%	-	-
Horiz. %	80.00%	86.58%	88.59%	111.56%	114.63%	102.46%	100.00%	-
EPS	7.63	8.43	8.97	11.25	13.93	12.88	13.08	-30.11%
YoY %	-9.49%	-6.02%	-20.27%	-19.24%	8.15%	-1.53%	-	-
Horiz. %	58.33%	64.45%	68.58%	86.01%	106.50%	98.47%	100.00%	-
DPS	2.88	3.09	3.31	4.33	5.35	4.85	4.90	-29.76%
YoY %	-6.80%	-6.65%	-23.56%	-19.07%	10.31%	-1.02%	-	-
Horiz. %	58.78%	63.06%	67.55%	88.37%	109.18%	98.98%	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	100.38	103.70	103.94	103.24	102.59	93.70	83.41	13.10%
YoY %	-3.20%	-0.23%	0.68%	0.63%	9.49%	12.34%	-	-
Horiz. %	120.35%	124.33%	124.61%	123.77%	122.99%	112.34%	100.00%	-
EPS	3.49	3.68	3.83	3.79	4.54	4.29	3.97	-8.21%
YoY %	-5.16%	-3.92%	1.06%	-16.52%	5.83%	8.06%	-	-
Horiz. %	87.91%	92.70%	96.47%	95.47%	114.36%	108.06%	100.00%	-
DPS	1.32	1.35	1.41	1.46	1.74	1.61	1.47	-6.90%
YoY %	-2.22%	-4.26%	-3.42%	-16.09%	8.07%	9.52%	-	-
Horiz. %	89.80%	91.84%	95.92%	99.32%	118.37%	109.52%	100.00%	-
NAPS	0.3976	0.3664	0.3589	0.3168	0.3063	0.3064	0.2673	30.21%
YoY %	8.52%	2.09%	13.29%	3.43%	-0.03%	14.63%	-	-
Horiz. %	148.75%	137.07%	134.27%	118.52%	114.59%	114.63%	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	0.37	0.67	0.69	0.73	0.97	1.09	0.80	-40.11%
YoY %	-44.78%	-2.90%	-5.48%	-24.74%	-11.01%	36.25%	-	-
Horiz. %	46.25%	83.75%	86.25%	91.25%	121.25%	136.25%	100.00%	-
P/EPS	10.61	18.99	18.73	20.00	21.90	23.91	16.82	-26.38%
YoY %	-44.13%	1.39%	-6.35%	-8.68%	-8.41%	42.15%	-	-
Horiz. %	63.08%	112.90%	111.36%	118.91%	130.20%	142.15%	100.00%	-
EY	9.42	5.27	5.34	5.00	4.57	4.18	5.95	35.72%
YoY %	78.75%	-1.31%	6.80%	9.41%	9.33%	-29.75%	-	-
Horiz. %	158.32%	88.57%	89.75%	84.03%	76.81%	70.25%	100.00%	-
DY	3.56	1.93	1.97	1.93	1.75	1.57	2.23	36.47%
YoY %	84.46%	-2.03%	2.07%	10.29%	11.46%	-29.60%	-	-
Horiz. %	159.64%	86.55%	88.34%	86.55%	78.48%	70.40%	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	0.47	0.49	0.67	0.46	0.80	1.10	0.92	-36.01%
YoY %	-4.08%	-26.87%	45.65%	-42.50%	-27.27%	19.57%	-	-
Horiz. %	51.09%	53.26%	72.83%	50.00%	86.96%	119.57%	100.00%	-
P/EPS	13.62	13.89	18.06	12.62	18.09	24.06	19.34	-20.79%
YoY %	-1.94%	-23.09%	43.11%	-30.24%	-24.81%	24.41%	-	-
Horiz. %	70.42%	71.82%	93.38%	65.25%	93.54%	124.41%	100.00%	-
EY	7.34	7.20	5.54	7.92	5.53	4.16	5.17	26.23%
YoY %	1.94%	29.96%	-30.05%	43.22%	32.93%	-19.54%	-	-
Horiz. %	141.97%	139.26%	107.16%	153.19%	106.96%	80.46%	100.00%	-
DY	2.77	2.65	2.04	3.05	2.12	1.56	1.94	26.71%
YoY %	4.53%	29.90%	-33.11%	43.87%	35.90%	-19.59%	-	-
Horiz. %	142.78%	136.60%	105.15%	157.22%	109.28%	80.41%	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