[VS] YoY Cumulative Quarter 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- 23.07%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,061,185 2,360,579 2,947,974 3,078,255 2,297,964 1,621,422 1,430,042 13.51%
PBT 273,267 80,304 132,964 151,319 175,851 133,009 102,613 17.71%
Tax -73,398 -23,833 -42,756 -36,866 -53,633 -28,450 -27,337 17.87%
NP 199,869 56,471 90,208 114,453 122,218 104,559 75,276 17.65%
-
NP to SH 203,854 61,744 109,131 112,325 119,513 106,984 80,036 16.84%
-
Tax Rate 26.86% 29.68% 32.16% 24.36% 30.50% 21.39% 26.64% -
Total Cost 2,861,316 2,304,108 2,857,766 2,963,802 2,175,746 1,516,863 1,354,766 13.25%
-
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 21.86%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 60,236 18,536 50,559 46,406 45,876 35,931 24,155 16.43%
Div Payout % 29.55% 30.02% 46.33% 41.31% 38.39% 33.59% 30.18% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 857,726 619,997 21.86%
NOSH 1,893,153 1,864,412 1,816,352 1,333,533 1,176,309 1,159,089 201,297 45.23%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 6.53% 2.39% 3.06% 3.72% 5.32% 6.45% 5.26% -
ROE 10.03% 3.79% 7.11% 9.01% 11.81% 12.47% 12.91% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 162.62 127.35 163.26 232.16 195.35 139.89 710.41 -21.76%
EPS 10.85 3.34 6.16 8.80 10.16 9.23 39.76 -19.44%
DPS 3.20 1.00 2.80 3.50 3.90 3.10 12.00 -19.75%
NAPS 1.08 0.88 0.85 0.94 0.86 0.74 3.08 -16.01%
Adjusted Per Share Value based on latest NOSH - 1,333,533
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 77.82 60.01 74.94 78.25 58.42 41.22 36.35 13.51%
EPS 5.18 1.57 2.77 2.86 3.04 2.72 2.03 16.88%
DPS 1.53 0.47 1.29 1.18 1.17 0.91 0.61 16.54%
NAPS 0.5168 0.4147 0.3902 0.3168 0.2572 0.218 0.1576 21.86%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.78 0.925 1.14 2.25 2.00 1.21 3.94 -
P/RPS 1.71 0.73 0.70 0.97 1.02 0.86 0.55 20.78%
P/EPS 25.67 27.77 18.86 26.56 19.69 13.11 9.91 17.17%
EY 3.90 3.60 5.30 3.77 5.08 7.63 10.09 -14.63%
DY 1.15 1.08 2.46 1.56 1.95 2.56 3.05 -14.99%
P/NAPS 2.57 1.05 1.34 2.39 2.33 1.64 1.28 12.30%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 23/06/15 -
Price 1.40 1.00 1.12 1.42 2.03 1.19 4.49 -
P/RPS 0.86 0.79 0.69 0.61 1.04 0.85 0.63 5.31%
P/EPS 12.93 30.02 18.53 16.76 19.98 12.89 11.29 2.28%
EY 7.74 3.33 5.40 5.97 5.00 7.76 8.86 -2.22%
DY 2.29 1.00 2.50 2.46 1.92 2.61 2.67 -2.52%
P/NAPS 1.30 1.14 1.32 1.51 2.36 1.61 1.46 -1.91%

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