[VS] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -27.15%
YoY- 63.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 4,116,528 4,396,888 2,887,712 2,227,156 2,019,884 1,609,266 1,123,564 24.14%
PBT 189,454 245,842 212,100 221,342 136,314 33,208 21,518 43.67%
Tax -61,102 -60,216 -67,680 -47,746 -33,490 -10,966 -6,750 44.33%
NP 128,352 185,626 144,420 173,596 102,824 22,242 14,768 43.36%
-
NP to SH 155,506 182,540 138,028 175,354 107,040 26,640 15,406 46.98%
-
Tax Rate 32.25% 24.49% 31.91% 21.57% 24.57% 33.02% 31.37% -
Total Cost 3,988,176 4,211,262 2,743,292 2,053,560 1,917,060 1,587,024 1,108,796 23.76%
-
Net Worth 1,564,100 1,205,245 984,240 855,949 601,079 491,118 404,180 25.28%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 71,912 76,930 56,242 53,207 23,883 7,973 7,249 46.55%
Div Payout % 46.24% 42.14% 40.75% 30.34% 22.31% 29.93% 47.06% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,564,100 1,205,245 984,240 855,949 601,079 491,118 404,180 25.28%
NOSH 1,815,031 1,311,365 1,171,714 1,156,688 199,033 181,224 181,247 46.78%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 3.12% 4.22% 5.00% 7.79% 5.09% 1.38% 1.31% -
ROE 9.94% 15.15% 14.02% 20.49% 17.81% 5.42% 3.81% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 228.97 342.92 246.45 192.55 1,014.85 888.00 619.91 -15.28%
EPS 8.86 14.60 11.78 15.16 53.78 14.70 8.50 0.69%
DPS 4.00 6.00 4.80 4.60 12.00 4.40 4.00 0.00%
NAPS 0.87 0.94 0.84 0.74 3.02 2.71 2.23 -14.51%
Adjusted Per Share Value based on latest NOSH - 1,160,337
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 104.63 111.76 73.40 56.61 51.34 40.90 28.56 24.14%
EPS 3.95 4.64 3.51 4.46 2.72 0.68 0.39 47.06%
DPS 1.83 1.96 1.43 1.35 0.61 0.20 0.18 47.15%
NAPS 0.3976 0.3063 0.2502 0.2176 0.1528 0.1248 0.1027 25.29%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.81 3.05 1.50 1.34 3.60 1.44 1.38 -
P/RPS 0.35 0.89 0.61 0.70 0.35 0.16 0.22 8.04%
P/EPS 9.36 21.42 12.73 8.84 6.69 9.80 16.24 -8.77%
EY 10.68 4.67 7.85 11.31 14.94 10.21 6.16 9.60%
DY 4.94 1.97 3.20 3.43 3.33 3.06 2.90 9.27%
P/NAPS 0.93 3.24 1.79 1.81 1.19 0.53 0.62 6.98%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 28/03/18 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 -
Price 1.04 2.52 1.74 1.26 4.41 1.49 1.39 -
P/RPS 0.45 0.73 0.71 0.65 0.43 0.17 0.22 12.66%
P/EPS 12.02 17.70 14.77 8.31 8.20 10.14 16.35 -4.99%
EY 8.32 5.65 6.77 12.03 12.20 9.87 6.12 5.24%
DY 3.85 2.38 2.76 3.65 2.72 2.95 2.88 4.95%
P/NAPS 1.20 2.68 2.07 1.70 1.46 0.55 0.62 11.62%

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