[VS] YoY Annualized 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- 15.45%

YoY- 11.71%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annualized Quarter Result
Revenue	3,147,438	3,930,632	4,104,340	3,063,952	2,161,896	1,906,722	1,574,172	12.22%
YoY %	-19.93%	-4.23%	33.96%	41.73%	13.38%	21.13%	-	-
Horiz. %	199.94%	249.70%	260.73%	194.64%	137.34%	121.13%	100.00%	-
PBT	107,072	177,285	201,758	234,468	177,345	136,817	27,654	25.28%
YoY %	-39.60%	-12.13%	-13.95%	32.21%	29.62%	394.75%	-	-
Horiz. %	387.18%	641.08%	729.58%	847.86%	641.30%	494.75%	100.00%	-
Tax	-31,777	-57,008	-49,154	-71,510	-37,933	-36,449	-11,264	18.85%
YoY %	44.26%	-15.98%	31.26%	-88.52%	-4.07%	-223.59%	-	-
Horiz. %	282.11%	506.11%	436.38%	634.85%	336.76%	323.59%	100.00%	-
NP	75,294	120,277	152,604	162,957	139,412	100,368	16,390	28.90%
YoY %	-37.40%	-21.18%	-6.35%	16.89%	38.90%	512.37%	-	-
Horiz. %	459.39%	733.84%	931.08%	994.25%	850.59%	612.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,325	145,508	149,766	159,350	142,645	106,714	22,846	23.79%
YoY %	-43.42%	-2.84%	-6.01%	11.71%	33.67%	367.10%	-	-
Horiz. %	360.35%	636.91%	655.55%	697.50%	624.38%	467.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.68%	32.16%	24.36%	30.50%	21.39%	26.64%	40.73%	-
YoY %	-7.71%	32.02%	-20.13%	42.59%	-19.71%	-34.59%	-	-
Horiz. %	72.87%	78.96%	59.81%	74.88%	52.52%	65.41%	100.00%	-
Total Cost	3,072,144	3,810,354	3,951,736	2,900,994	2,022,484	1,806,354	1,557,781	11.97%
YoY %	-19.37%	-3.58%	36.22%	43.44%	11.96%	15.96%	-	-
Horiz. %	197.21%	244.60%	253.68%	186.23%	129.83%	115.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,226	1,534,829	1,246,345	1,011,625	857,726	619,997	485,431	22.36%
YoY %	6.28%	23.15%	23.20%	17.94%	38.34%	27.72%	-	-
Horiz. %	336.04%	316.18%	256.75%	208.40%	176.69%	127.72%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	24,715	67,412	61,875	61,168	47,909	32,207	11,350	13.83%
YoY %	-63.34%	8.95%	1.16%	27.68%	48.75%	183.76%	-	-
Horiz. %	217.75%	593.94%	545.15%	538.93%	422.11%	283.76%	100.00%	-
Div Payout %	30.02%	46.33%	41.31%	38.39%	33.59%	30.18%	49.68%	-
YoY %	-35.20%	12.15%	7.61%	14.29%	11.30%	-39.25%	-	-
Horiz. %	60.43%	93.26%	83.15%	77.27%	67.61%	60.75%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	1,631,226	1,534,829	1,246,345	1,011,625	857,726	619,997	485,431	22.36%
YoY %	6.28%	23.15%	23.20%	17.94%	38.34%	27.72%	-	-
Horiz. %	336.04%	316.18%	256.75%	208.40%	176.69%	127.72%	100.00%	-
NOSH	1,864,412	1,816,352	1,333,533	1,176,309	1,159,089	201,297	181,131	47.43%
YoY %	2.65%	36.21%	13.37%	1.49%	475.81%	11.13%	-	-
Horiz. %	1,029.32%	1,002.78%	736.23%	649.42%	639.92%	111.13%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	2.39%	3.06%	3.72%	5.32%	6.45%	5.26%	1.04%	-
YoY %	-21.90%	-17.74%	-30.08%	-17.52%	22.62%	405.77%	-	-
Horiz. %	229.81%	294.23%	357.69%	511.54%	620.19%	505.77%	100.00%	-
ROE	5.05%	9.48%	12.02%	15.75%	16.63%	17.21%	4.71%	-
YoY %	-46.73%	-21.13%	-23.68%	-5.29%	-3.37%	265.39%	-	-
Horiz. %	107.22%	201.27%	255.20%	334.39%	353.08%	365.39%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	169.80	217.68	309.55	260.47	186.52	947.21	869.08	-23.80%
YoY %	-22.00%	-29.68%	18.84%	39.65%	-80.31%	8.99%	-	-
Horiz. %	19.54%	25.05%	35.62%	29.97%	21.46%	108.99%	100.00%	-
EPS	4.45	8.21	11.73	13.55	12.31	53.01	12.61	-15.92%
YoY %	-45.80%	-30.01%	-13.43%	10.07%	-76.78%	320.38%	-	-
Horiz. %	35.29%	65.11%	93.02%	107.45%	97.62%	420.38%	100.00%	-
DPS	1.33	3.73	4.67	5.20	4.13	16.00	6.27	-22.75%
YoY %	-64.34%	-20.13%	-10.19%	25.91%	-74.19%	155.18%	-	-
Horiz. %	21.21%	59.49%	74.48%	82.93%	65.87%	255.18%	100.00%	-
NAPS	0.88	0.85	0.94	0.86	0.74	3.08	2.68	-16.92%
YoY %	3.53%	-9.57%	9.30%	16.22%	-75.97%	14.93%	-	-
Horiz. %	32.84%	31.72%	35.07%	32.09%	27.61%	114.93%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,422
RPS	80.01	99.92	104.34	77.89	54.96	48.47	40.02	12.22%
YoY %	-19.93%	-4.24%	33.96%	41.72%	13.39%	21.11%	-	-
Horiz. %	199.93%	249.68%	260.72%	194.63%	137.33%	121.11%	100.00%	-
EPS	2.09	3.70	3.81	4.05	3.63	2.71	0.58	23.79%
YoY %	-43.51%	-2.89%	-5.93%	11.57%	33.95%	367.24%	-	-
Horiz. %	360.34%	637.93%	656.90%	698.28%	625.86%	467.24%	100.00%	-
DPS	0.63	1.71	1.57	1.55	1.22	0.82	0.29	13.79%
YoY %	-63.16%	8.92%	1.29%	27.05%	48.78%	182.76%	-	-
Horiz. %	217.24%	589.66%	541.38%	534.48%	420.69%	282.76%	100.00%	-
NAPS	0.4147	0.3902	0.3168	0.2572	0.218	0.1576	0.1234	22.36%
YoY %	6.28%	23.17%	23.17%	17.98%	38.32%	27.71%	-	-
Horiz. %	336.06%	316.21%	256.73%	208.43%	176.66%	127.71%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	0.925	1.14	2.25	2.00	1.21	3.94	1.62	-
P/RPS	0.54	0.52	0.73	0.77	0.65	0.42	0.19	18.99%
YoY %	3.85%	-28.77%	-5.19%	18.46%	54.76%	121.05%	-	-
Horiz. %	284.21%	273.68%	384.21%	405.26%	342.11%	221.05%	100.00%	-
P/EPS	20.83	14.15	19.92	14.76	9.83	7.43	12.84	8.38%
YoY %	47.21%	-28.97%	34.96%	50.15%	32.30%	-42.13%	-	-
Horiz. %	162.23%	110.20%	155.14%	114.95%	76.56%	57.87%	100.00%	-
EY	4.80	7.07	5.02	6.77	10.17	13.46	7.79	-7.74%
YoY %	-32.11%	40.84%	-25.85%	-33.43%	-24.44%	72.79%	-	-
Horiz. %	61.62%	90.76%	64.44%	86.91%	130.55%	172.79%	100.00%	-
DY	1.44	3.27	2.07	2.60	3.42	4.06	3.87	-15.17%
YoY %	-55.96%	57.97%	-20.38%	-23.98%	-15.76%	4.91%	-	-
Horiz. %	37.21%	84.50%	53.49%	67.18%	88.37%	104.91%	100.00%	-
P/NAPS	1.05	1.34	2.39	2.33	1.64	1.28	0.60	9.76%
YoY %	-21.64%	-43.93%	2.58%	42.07%	28.12%	113.33%	-	-
Horiz. %	175.00%	223.33%	398.33%	388.33%	273.33%	213.33%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	23/06/20	25/06/19	28/06/18	13/06/17	29/06/16	23/06/15	25/06/14	-
Price	1.00	1.12	1.42	2.03	1.19	4.49	1.60	-
P/RPS	0.59	0.51	0.46	0.78	0.64	0.47	0.18	21.85%
YoY %	15.69%	10.87%	-41.03%	21.88%	36.17%	161.11%	-	-
Horiz. %	327.78%	283.33%	255.56%	433.33%	355.56%	261.11%	100.00%	-
P/EPS	22.52	13.90	12.57	14.99	9.67	8.47	12.68	10.03%
YoY %	62.01%	10.58%	-16.14%	55.02%	14.17%	-33.20%	-	-
Horiz. %	177.60%	109.62%	99.13%	118.22%	76.26%	66.80%	100.00%	-
EY	4.44	7.19	7.95	6.67	10.34	11.81	7.88	-9.11%
YoY %	-38.25%	-9.56%	19.19%	-35.49%	-12.45%	49.87%	-	-
Horiz. %	56.35%	91.24%	100.89%	84.64%	131.22%	149.87%	100.00%	-
DY	1.33	3.33	3.29	2.56	3.47	3.56	3.92	-16.47%
YoY %	-60.06%	1.22%	28.52%	-26.22%	-2.53%	-9.18%	-	-
Horiz. %	33.93%	84.95%	83.93%	65.31%	88.52%	90.82%	100.00%	-
P/NAPS	1.14	1.32	1.51	2.36	1.61	1.46	0.60	11.27%
YoY %	-13.64%	-12.58%	-36.02%	46.58%	10.27%	143.33%	-	-
Horiz. %	190.00%	220.00%	251.67%	393.33%	268.33%	243.33%	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