[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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Annualized Quarter Result
Revenue	4,116,528	4,396,888	2,887,712	2,227,156	2,019,884	1,609,266	1,123,564	24.14%
YoY %	-6.38%	52.26%	29.66%	10.26%	25.52%	43.23%	-	-
Horiz. %	366.38%	391.33%	257.01%	198.22%	179.77%	143.23%	100.00%	-
PBT	189,454	245,842	212,100	221,342	136,314	33,208	21,518	43.67%
YoY %	-22.94%	15.91%	-4.18%	62.38%	310.49%	54.33%	-	-
Horiz. %	880.44%	1,142.49%	985.69%	1,028.64%	633.49%	154.33%	100.00%	-
Tax	-61,102	-60,216	-67,680	-47,746	-33,490	-10,966	-6,750	44.33%
YoY %	-1.47%	11.03%	-41.75%	-42.57%	-205.40%	-62.46%	-	-
Horiz. %	905.21%	892.09%	1,002.67%	707.35%	496.15%	162.46%	100.00%	-
NP	128,352	185,626	144,420	173,596	102,824	22,242	14,768	43.36%
YoY %	-30.85%	28.53%	-16.81%	68.83%	362.30%	50.61%	-	-
Horiz. %	869.12%	1,256.95%	977.93%	1,175.49%	696.26%	150.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,506	182,540	138,028	175,354	107,040	26,640	15,406	46.98%
YoY %	-14.81%	32.25%	-21.29%	63.82%	301.80%	72.92%	-	-
Horiz. %	1,009.39%	1,184.86%	895.94%	1,138.22%	694.79%	172.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.25%	24.49%	31.91%	21.57%	24.57%	33.02%	31.37%	-
YoY %	31.69%	-23.25%	47.94%	-12.21%	-25.59%	5.26%	-	-
Horiz. %	102.81%	78.07%	101.72%	68.76%	78.32%	105.26%	100.00%	-
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%
YoY %	-5.30%	53.51%	33.59%	7.12%	20.80%	43.13%	-	-
Horiz. %	359.69%	379.80%	247.41%	185.21%	172.90%	143.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,564,100	1,205,245	984,240	855,949	601,079	491,118	404,180	25.28%
YoY %	29.77%	22.45%	14.99%	42.40%	22.39%	21.51%	-	-
Horiz. %	386.98%	298.20%	243.52%	211.77%	148.72%	121.51%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	71,912	76,930	56,242	53,207	23,883	7,973	7,249	46.55%
YoY %	-6.52%	36.78%	5.70%	122.78%	199.55%	9.99%	-	-
Horiz. %	992.03%	1,061.25%	775.86%	733.99%	329.47%	109.99%	100.00%	-
Div Payout %	46.24%	42.14%	40.75%	30.34%	22.31%	29.93%	47.06%	-
YoY %	9.73%	3.41%	34.31%	35.99%	-25.46%	-36.40%	-	-
Horiz. %	98.26%	89.55%	86.59%	64.47%	47.41%	63.60%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	1,564,100	1,205,245	984,240	855,949	601,079	491,118	404,180	25.28%
YoY %	29.77%	22.45%	14.99%	42.40%	22.39%	21.51%	-	-
Horiz. %	386.98%	298.20%	243.52%	211.77%	148.72%	121.51%	100.00%	-
NOSH	1,815,031	1,311,365	1,171,714	1,156,688	199,033	181,224	181,247	46.78%
YoY %	38.41%	11.92%	1.30%	481.15%	9.83%	-0.01%	-	-
Horiz. %	1,001.41%	723.52%	646.47%	638.18%	109.81%	99.99%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	3.12%	4.22%	5.00%	7.79%	5.09%	1.38%	1.31%	-
YoY %	-26.07%	-15.60%	-35.82%	53.05%	268.84%	5.34%	-	-
Horiz. %	238.17%	322.14%	381.68%	594.66%	388.55%	105.34%	100.00%	-
ROE	9.94%	15.15%	14.02%	20.49%	17.81%	5.42%	3.81%	-
YoY %	-34.39%	8.06%	-31.58%	15.05%	228.60%	42.26%	-	-
Horiz. %	260.89%	397.64%	367.98%	537.80%	467.45%	142.26%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	228.97	342.92	246.45	192.55	1,014.85	888.00	619.91	-15.28%
YoY %	-33.23%	39.14%	27.99%	-81.03%	14.28%	43.25%	-	-
Horiz. %	36.94%	55.32%	39.76%	31.06%	163.71%	143.25%	100.00%	-
EPS	8.86	14.60	11.78	15.16	53.78	14.70	8.50	0.69%
YoY %	-39.32%	23.94%	-22.30%	-71.81%	265.85%	72.94%	-	-
Horiz. %	104.24%	171.76%	138.59%	178.35%	632.71%	172.94%	100.00%	-
DPS	4.00	6.00	4.80	4.60	12.00	4.40	4.00	0.00%
YoY %	-33.33%	25.00%	4.35%	-61.67%	172.73%	10.00%	-	-
Horiz. %	100.00%	150.00%	120.00%	115.00%	300.00%	110.00%	100.00%	-
NAPS	0.87	0.94	0.84	0.74	3.02	2.71	2.23	-14.51%
YoY %	-7.45%	11.90%	13.51%	-75.50%	11.44%	21.52%	-	-
Horiz. %	39.01%	42.15%	37.67%	33.18%	135.43%	121.52%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,337
RPS	104.65	111.78	73.41	56.62	51.35	40.91	28.56	24.15%
YoY %	-6.38%	52.27%	29.65%	10.26%	25.52%	43.24%	-	-
Horiz. %	366.42%	391.39%	257.04%	198.25%	179.80%	143.24%	100.00%	-
EPS	3.95	4.64	3.51	4.46	2.72	0.68	0.39	47.06%
YoY %	-14.87%	32.19%	-21.30%	63.97%	300.00%	74.36%	-	-
Horiz. %	1,012.82%	1,189.74%	900.00%	1,143.59%	697.44%	174.36%	100.00%	-
DPS	1.83	1.96	1.43	1.35	0.61	0.20	0.18	47.15%
YoY %	-6.63%	37.06%	5.93%	121.31%	205.00%	11.11%	-	-
Horiz. %	1,016.67%	1,088.89%	794.44%	750.00%	338.89%	111.11%	100.00%	-
NAPS	0.3976	0.3064	0.2502	0.2176	0.1528	0.1248	0.1027	25.29%
YoY %	29.77%	22.46%	14.98%	42.41%	22.44%	21.52%	-	-
Horiz. %	387.15%	298.34%	243.62%	211.88%	148.78%	121.52%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-60.67%	45.90%	-12.86%	100.00%	118.75%	-27.27%	-	-
Horiz. %	159.09%	404.55%	277.27%	318.18%	159.09%	72.73%	100.00%	-
P/EPS	9.36	21.42	12.73	8.84	6.69	9.80	16.24	-8.77%
YoY %	-56.30%	68.26%	44.00%	32.14%	-31.73%	-39.66%	-	-
Horiz. %	57.64%	131.90%	78.39%	54.43%	41.19%	60.34%	100.00%	-
EY	10.68	4.67	7.85	11.31	14.94	10.21	6.16	9.60%
YoY %	128.69%	-40.51%	-30.59%	-24.30%	46.33%	65.75%	-	-
Horiz. %	173.38%	75.81%	127.44%	183.60%	242.53%	165.75%	100.00%	-
DY	4.94	1.97	3.20	3.43	3.33	3.06	2.90	9.27%
YoY %	150.76%	-38.44%	-6.71%	3.00%	8.82%	5.52%	-	-
Horiz. %	170.34%	67.93%	110.34%	118.28%	114.83%	105.52%	100.00%	-
P/NAPS	0.93	3.24	1.79	1.81	1.19	0.53	0.62	6.98%
YoY %	-71.30%	81.01%	-1.10%	52.10%	124.53%	-14.52%	-	-
Horiz. %	150.00%	522.58%	288.71%	291.94%	191.94%	85.48%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-38.36%	2.82%	9.23%	51.16%	152.94%	-22.73%	-	-
Horiz. %	204.55%	331.82%	322.73%	295.45%	195.45%	77.27%	100.00%	-
P/EPS	12.02	17.70	14.77	8.31	8.20	10.14	16.35	-4.99%
YoY %	-32.09%	19.84%	77.74%	1.34%	-19.13%	-37.98%	-	-
Horiz. %	73.52%	108.26%	90.34%	50.83%	50.15%	62.02%	100.00%	-
EY	8.32	5.65	6.77	12.03	12.20	9.87	6.12	5.24%
YoY %	47.26%	-16.54%	-43.72%	-1.39%	23.61%	61.27%	-	-
Horiz. %	135.95%	92.32%	110.62%	196.57%	199.35%	161.27%	100.00%	-
DY	3.85	2.38	2.76	3.65	2.72	2.95	2.88	4.95%
YoY %	61.76%	-13.77%	-24.38%	34.19%	-7.80%	2.43%	-	-
Horiz. %	133.68%	82.64%	95.83%	126.74%	94.44%	102.43%	100.00%	-
P/NAPS	1.20	2.68	2.07	1.70	1.46	0.55	0.62	11.62%
YoY %	-55.22%	29.47%	21.76%	16.44%	165.45%	-11.29%	-	-
Horiz. %	193.55%	432.26%	333.87%	274.19%	235.48%	88.71%	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