[VS] YoY Annualized Quarter Result on 31-Jul-2015 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

29-Sep-2015

Admission Sponsor

Sponsor

Financial Year

31-Jul-2015

Quarter

31-Jul-2015 [#4]

Profit Trend

QoQ- 24.39%

YoY- 147.5%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Annualized Quarter Result
Revenue	4,089,191	3,281,350	2,175,626	1,936,885	1,715,082	1,163,911	1,201,992	22.62%
YoY %	24.62%	50.82%	12.33%	12.93%	47.36%	-3.17%	-	-
Horiz. %	340.20%	272.99%	181.00%	161.14%	142.69%	96.83%	100.00%	-
PBT	176,367	223,673	141,866	159,686	41,993	49,447	48,791	23.87%
YoY %	-21.15%	57.66%	-11.16%	280.27%	-15.07%	1.34%	-	-
Horiz. %	361.47%	458.43%	290.76%	327.29%	86.07%	101.34%	100.00%	-
Tax	-38,133	-65,856	-37,628	-34,221	4,677	-9,480	-13,143	19.41%
YoY %	42.10%	-75.02%	-9.96%	-831.69%	149.34%	27.87%	-	-
Horiz. %	290.14%	501.07%	286.30%	260.37%	-35.59%	72.13%	100.00%	-
NP	138,234	157,817	104,238	125,465	46,670	39,967	35,648	25.32%
YoY %	-12.41%	51.40%	-16.92%	168.83%	16.77%	12.12%	-	-
Horiz. %	387.77%	442.71%	292.41%	351.96%	130.92%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,766	156,319	117,928	132,739	53,633	43,910	37,390	26.14%
YoY %	-3.55%	32.55%	-11.16%	147.50%	22.14%	17.44%	-	-
Horiz. %	403.23%	418.08%	315.40%	355.01%	143.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	29.44%	26.52%	21.43%	-11.14%	19.17%	26.94%	-
YoY %	-26.56%	11.01%	23.75%	292.37%	-158.11%	-28.84%	-	-
Horiz. %	80.25%	109.28%	98.44%	79.55%	-41.35%	71.16%	100.00%	-
Total Cost	3,950,957	3,123,533	2,071,388	1,811,420	1,668,412	1,123,944	1,166,344	22.53%
YoY %	26.49%	50.79%	14.35%	8.57%	48.44%	-3.64%	-	-
Horiz. %	338.75%	267.81%	177.60%	155.31%	143.05%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,976	1,039,763	871,389	700,247	103,466	480,237	407,904	22.98%
YoY %	35.80%	19.32%	24.44%	576.79%	-78.46%	17.73%	-	-
Horiz. %	346.15%	254.90%	213.63%	171.67%	25.37%	117.73%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	79,003	69,711	54,607	49,429	4,247	90	27,193	19.44%
YoY %	13.33%	27.66%	10.48%	1,063.86%	4,618.89%	-99.67%	-	-
Horiz. %	290.53%	256.36%	200.81%	181.77%	15.62%	0.33%	100.00%	-
Div Payout %	52.40%	44.60%	46.31%	37.24%	7.92%	0.21%	72.73%	-
YoY %	17.49%	-3.69%	24.36%	370.20%	3,671.43%	-99.71%	-	-
Horiz. %	72.05%	61.32%	63.67%	51.20%	10.89%	0.29%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	1,411,976	1,039,763	871,389	700,247	103,466	480,237	407,904	22.98%
YoY %	35.80%	19.32%	24.44%	576.79%	-78.46%	17.73%	-	-
Horiz. %	346.15%	254.90%	213.63%	171.67%	25.37%	117.73%	100.00%	-
NOSH	1,697,150	1,181,549	1,161,852	1,029,774	181,520	181,221	181,291	45.14%
YoY %	43.64%	1.70%	12.83%	467.31%	0.16%	-0.04%	-	-
Horiz. %	936.15%	651.74%	640.88%	568.02%	100.13%	99.96%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	3.38%	4.81%	4.79%	6.48%	2.72%	3.43%	2.97%	-
YoY %	-29.73%	0.42%	-26.08%	138.24%	-20.70%	15.49%	-	-
Horiz. %	113.80%	161.95%	161.28%	218.18%	91.58%	115.49%	100.00%	-
ROE	10.68%	15.03%	13.53%	18.96%	51.84%	9.14%	9.17%	-
YoY %	-28.94%	11.09%	-28.64%	-63.43%	467.18%	-0.33%	-	-
Horiz. %	116.47%	163.90%	147.55%	206.76%	565.32%	99.67%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	243.27	277.72	187.25	188.09	944.84	642.26	663.02	-15.38%
YoY %	-12.40%	48.32%	-0.45%	-80.09%	47.11%	-3.13%	-	-
Horiz. %	36.69%	41.89%	28.24%	28.37%	142.51%	96.87%	100.00%	-
EPS	9.27	13.23	10.15	12.88	5.91	24.23	20.62	-12.46%
YoY %	-29.93%	30.34%	-21.20%	117.94%	-75.61%	17.51%	-	-
Horiz. %	44.96%	64.16%	49.22%	62.46%	28.66%	117.51%	100.00%	-
DPS	4.70	5.90	4.70	4.80	2.34	0.05	15.00	-17.57%
YoY %	-20.34%	25.53%	-2.08%	105.13%	4,580.00%	-99.67%	-	-
Horiz. %	31.33%	39.33%	31.33%	32.00%	15.60%	0.33%	100.00%	-
NAPS	0.84	0.88	0.75	0.68	0.57	2.65	2.25	-15.13%
YoY %	-4.55%	17.33%	10.29%	19.30%	-78.49%	17.78%	-	-
Horiz. %	37.33%	39.11%	33.33%	30.22%	25.33%	117.78%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,100,250
RPS	103.95	83.42	55.31	49.24	43.60	29.59	30.56	22.62%
YoY %	24.61%	50.82%	12.33%	12.94%	47.35%	-3.17%	-	-
Horiz. %	340.15%	272.97%	180.99%	161.13%	142.67%	96.83%	100.00%	-
EPS	3.83	3.97	3.00	3.37	1.36	1.12	0.95	26.14%
YoY %	-3.53%	32.33%	-10.98%	147.79%	21.43%	17.89%	-	-
Horiz. %	403.16%	417.89%	315.79%	354.74%	143.16%	117.89%	100.00%	-
DPS	2.01	1.77	1.39	1.26	0.11	0.00	0.69	19.49%
YoY %	13.56%	27.34%	10.32%	1,045.45%	0.00%	0.00%	-	-
Horiz. %	291.30%	256.52%	201.45%	182.61%	15.94%	0.00%	100.00%	-
NAPS	0.3589	0.2643	0.2215	0.178	0.0263	0.1221	0.1037	22.97%
YoY %	35.79%	19.32%	24.44%	576.81%	-78.46%	17.74%	-	-
Horiz. %	346.09%	254.87%	213.60%	171.65%	25.36%	117.74%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	1.68	2.20	1.32	6.35	1.99	1.25	1.59	-
P/RPS	0.69	0.79	0.70	3.38	0.21	0.19	0.24	19.23%
YoY %	-12.66%	12.86%	-79.29%	1,509.52%	10.53%	-20.83%	-	-
Horiz. %	287.50%	329.17%	291.67%	1,408.33%	87.50%	79.17%	100.00%	-
P/EPS	18.73	16.63	13.00	49.26	6.74	5.16	7.71	15.93%
YoY %	12.63%	27.92%	-73.61%	630.86%	30.62%	-33.07%	-	-
Horiz. %	242.93%	215.69%	168.61%	638.91%	87.42%	66.93%	100.00%	-
EY	5.34	6.01	7.69	2.03	14.85	19.38	12.97	-13.74%
YoY %	-11.15%	-21.85%	278.82%	-86.33%	-23.37%	49.42%	-	-
Horiz. %	41.17%	46.34%	59.29%	15.65%	114.49%	149.42%	100.00%	-
DY	2.80	2.68	3.56	0.76	1.18	0.04	9.43	-18.31%
YoY %	4.48%	-24.72%	368.42%	-35.59%	2,850.00%	-99.58%	-	-
Horiz. %	29.69%	28.42%	37.75%	8.06%	12.51%	0.42%	100.00%	-
P/NAPS	2.00	2.50	1.76	9.34	3.49	0.47	0.71	18.83%
YoY %	-20.00%	42.05%	-81.16%	167.62%	642.55%	-33.80%	-	-
Horiz. %	281.69%	352.11%	247.89%	1,315.49%	491.55%	66.20%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	25/09/18	27/09/17	28/09/16	29/09/15	30/09/14	27/09/13	27/09/12	-
Price	1.62	2.53	1.34	1.47	2.59	1.25	1.49	-
P/RPS	0.67	0.91	0.72	0.78	0.27	0.19	0.22	20.38%
YoY %	-26.37%	26.39%	-7.69%	188.89%	42.11%	-13.64%	-	-
Horiz. %	304.55%	413.64%	327.27%	354.55%	122.73%	86.36%	100.00%	-
P/EPS	18.06	19.12	13.20	11.40	8.77	5.16	7.22	16.50%
YoY %	-5.54%	44.85%	15.79%	29.99%	69.96%	-28.53%	-	-
Horiz. %	250.14%	264.82%	182.83%	157.89%	121.47%	71.47%	100.00%	-
EY	5.54	5.23	7.57	8.77	11.41	19.38	13.84	-14.14%
YoY %	5.93%	-30.91%	-13.68%	-23.14%	-41.12%	40.03%	-	-
Horiz. %	40.03%	37.79%	54.70%	63.37%	82.44%	140.03%	100.00%	-
DY	2.90	2.33	3.51	3.27	0.90	0.04	10.07	-18.72%
YoY %	24.46%	-33.62%	7.34%	263.33%	2,150.00%	-99.60%	-	-
Horiz. %	28.80%	23.14%	34.86%	32.47%	8.94%	0.40%	100.00%	-
P/NAPS	1.93	2.88	1.79	2.16	4.54	0.47	0.66	19.57%
YoY %	-32.99%	60.89%	-17.13%	-52.42%	865.96%	-28.79%	-	-
Horiz. %	292.42%	436.36%	271.21%	327.27%	687.88%	71.21%	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