[VS] YoY Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

25-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2018

Quarter

31-Jul-2018 [#4]

Profit Trend

QoQ- 34.22%

YoY- -3.55%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Cumulative Result
Revenue	4,002,302	3,243,192	3,978,350	4,089,191	3,281,350	2,175,626	1,936,885	12.84%
YoY %	23.41%	-18.48%	-2.71%	24.62%	50.82%	12.33%	-	-
Horiz. %	206.64%	167.44%	205.40%	211.12%	169.41%	112.33%	100.00%	-
PBT	329,130	151,557	174,006	176,367	223,673	141,866	159,686	12.79%
YoY %	117.17%	-12.90%	-1.34%	-21.15%	57.66%	-11.16%	-	-
Horiz. %	206.11%	94.91%	108.97%	110.45%	140.07%	88.84%	100.00%	-
Tax	-87,526	-48,871	-62,384	-38,133	-65,856	-37,628	-34,221	16.92%
YoY %	-79.10%	21.66%	-63.60%	42.10%	-75.02%	-9.96%	-	-
Horiz. %	255.77%	142.81%	182.30%	111.43%	192.44%	109.96%	100.00%	-
NP	241,604	102,686	111,622	138,234	157,817	104,238	125,465	11.52%
YoY %	135.28%	-8.01%	-19.25%	-12.41%	51.40%	-16.92%	-	-
Horiz. %	192.57%	81.84%	88.97%	110.18%	125.79%	83.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,338	115,864	157,544	150,766	156,319	117,928	132,739	10.76%
YoY %	111.75%	-26.46%	4.50%	-3.55%	32.55%	-11.16%	-	-
Horiz. %	184.83%	87.29%	118.69%	113.58%	117.76%	88.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.59%	32.25%	35.85%	21.62%	29.44%	26.52%	21.43%	-
YoY %	-17.55%	-10.04%	65.82%	-26.56%	11.01%	23.75%	-	-
Horiz. %	124.08%	150.49%	167.29%	100.89%	137.38%	123.75%	100.00%	-
Total Cost	3,760,698	3,140,506	3,866,728	3,950,957	3,123,533	2,071,388	1,811,420	12.93%
YoY %	19.75%	-18.78%	-2.13%	26.49%	50.79%	14.35%	-	-
Horiz. %	207.61%	173.37%	213.46%	218.11%	172.44%	114.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,056,991	1,705,968	1,595,967	1,411,976	1,039,763	871,389	700,247	19.65%
YoY %	20.58%	6.89%	13.03%	35.80%	19.32%	24.44%	-	-
Horiz. %	293.75%	243.62%	227.91%	201.64%	148.49%	124.44%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	159,988	48,212	79,798	79,003	69,711	54,607	49,429	21.60%
YoY %	231.84%	-39.58%	1.01%	13.33%	27.66%	10.48%	-	-
Horiz. %	323.67%	97.54%	161.44%	159.83%	141.03%	110.48%	100.00%	-
Div Payout %	65.21%	41.61%	50.65%	52.40%	44.60%	46.31%	37.24%	-
YoY %	56.72%	-17.85%	-3.34%	17.49%	-3.69%	24.36%	-	-
Horiz. %	175.11%	111.73%	136.01%	140.71%	119.76%	124.36%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	2,056,991	1,705,968	1,595,967	1,411,976	1,039,763	871,389	700,247	19.65%
YoY %	20.58%	6.89%	13.03%	35.80%	19.32%	24.44%	-	-
Horiz. %	293.75%	243.62%	227.91%	201.64%	148.49%	124.44%	100.00%	-
NOSH	3,819,674	1,864,743	1,830,482	1,697,150	1,181,549	1,161,852	1,029,774	24.39%
YoY %	104.84%	1.87%	7.86%	43.64%	1.70%	12.83%	-	-
Horiz. %	370.92%	181.08%	177.76%	164.81%	114.74%	112.83%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	6.04%	3.17%	2.81%	3.38%	4.81%	4.79%	6.48%	-
YoY %	90.54%	12.81%	-16.86%	-29.73%	0.42%	-26.08%	-	-
Horiz. %	93.21%	48.92%	43.36%	52.16%	74.23%	73.92%	100.00%	-
ROE	11.93%	6.79%	9.87%	10.68%	15.03%	13.53%	18.96%	-
YoY %	75.70%	-31.21%	-7.58%	-28.94%	11.09%	-28.64%	-	-
Horiz. %	62.92%	35.81%	52.06%	56.33%	79.27%	71.36%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	105.07	174.90	219.36	243.27	277.72	187.25	188.09	-9.24%
YoY %	-39.93%	-20.27%	-9.83%	-12.40%	48.32%	-0.45%	-	-
Horiz. %	55.86%	92.99%	116.63%	129.34%	147.65%	99.55%	100.00%	-
EPS	6.50	6.27	8.84	9.27	13.23	10.15	12.88	-10.76%
YoY %	3.67%	-29.07%	-4.64%	-29.93%	30.34%	-21.20%	-	-
Horiz. %	50.47%	48.68%	68.63%	71.97%	102.72%	78.80%	100.00%	-
DPS	4.20	2.60	4.40	4.70	5.90	4.70	4.80	-2.19%
YoY %	61.54%	-40.91%	-6.38%	-20.34%	25.53%	-2.08%	-	-
Horiz. %	87.50%	54.17%	91.67%	97.92%	122.92%	97.92%	100.00%	-
NAPS	0.54	0.92	0.88	0.84	0.88	0.75	0.68	-3.76%
YoY %	-41.30%	4.55%	4.76%	-4.55%	17.33%	10.29%	-	-
Horiz. %	79.41%	135.29%	129.41%	123.53%	129.41%	110.29%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,697,150
RPS	101.73	82.44	101.12	103.94	83.41	55.30	49.23	12.84%
YoY %	23.40%	-18.47%	-2.71%	24.61%	50.83%	12.33%	-	-
Horiz. %	206.64%	167.46%	205.40%	211.13%	169.43%	112.33%	100.00%	-
EPS	6.24	2.95	4.00	3.83	3.97	3.00	3.37	10.80%
YoY %	111.53%	-26.25%	4.44%	-3.53%	32.33%	-10.98%	-	-
Horiz. %	185.16%	87.54%	118.69%	113.65%	117.80%	89.02%	100.00%	-
DPS	4.07	1.23	2.03	2.01	1.77	1.39	1.26	21.56%
YoY %	230.89%	-39.41%	1.00%	13.56%	27.34%	10.32%	-	-
Horiz. %	323.02%	97.62%	161.11%	159.52%	140.48%	110.32%	100.00%	-
NAPS	0.5228	0.4336	0.4057	0.3589	0.2643	0.2215	0.178	19.65%
YoY %	20.57%	6.88%	13.04%	35.79%	19.32%	24.44%	-	-
Horiz. %	293.71%	243.60%	227.92%	201.63%	148.48%	124.44%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.38	1.39	1.20	1.68	2.20	1.32	6.35	-
P/RPS	1.31	0.79	0.55	0.69	0.79	0.70	3.38	-14.60%
YoY %	65.82%	43.64%	-20.29%	-12.66%	12.86%	-79.29%	-	-
Horiz. %	38.76%	23.37%	16.27%	20.41%	23.37%	20.71%	100.00%	-
P/EPS	21.43	22.25	13.81	18.73	16.63	13.00	49.26	-12.94%
YoY %	-3.69%	61.12%	-26.27%	12.63%	27.92%	-73.61%	-	-
Horiz. %	43.50%	45.17%	28.03%	38.02%	33.76%	26.39%	100.00%	-
EY	4.67	4.50	7.24	5.34	6.01	7.69	2.03	14.88%
YoY %	3.78%	-37.85%	35.58%	-11.15%	-21.85%	278.82%	-	-
Horiz. %	230.05%	221.67%	356.65%	263.05%	296.06%	378.82%	100.00%	-
DY	3.04	1.87	3.67	2.80	2.68	3.56	0.76	25.96%
YoY %	62.57%	-49.05%	31.07%	4.48%	-24.72%	368.42%	-	-
Horiz. %	400.00%	246.05%	482.89%	368.42%	352.63%	468.42%	100.00%	-
P/NAPS	2.56	1.51	1.36	2.00	2.50	1.76	9.34	-19.38%
YoY %	69.54%	11.03%	-32.00%	-20.00%	42.05%	-81.16%	-	-
Horiz. %	27.41%	16.17%	14.56%	21.41%	26.77%	18.84%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	24/09/21	28/09/20	26/09/19	25/09/18	27/09/17	28/09/16	29/09/15	-
Price	1.70	2.16	1.37	1.62	2.53	1.34	1.47	-
P/RPS	1.62	1.23	0.62	0.67	0.91	0.72	0.78	12.94%
YoY %	31.71%	98.39%	-7.46%	-26.37%	26.39%	-7.69%	-	-
Horiz. %	207.69%	157.69%	79.49%	85.90%	116.67%	92.31%	100.00%	-
P/EPS	26.40	34.57	15.77	18.06	19.12	13.20	11.40	15.00%
YoY %	-23.63%	119.21%	-12.68%	-5.54%	44.85%	15.79%	-	-
Horiz. %	231.58%	303.25%	138.33%	158.42%	167.72%	115.79%	100.00%	-
EY	3.79	2.89	6.34	5.54	5.23	7.57	8.77	-13.03%
YoY %	31.14%	-54.42%	14.44%	5.93%	-30.91%	-13.68%	-	-
Horiz. %	43.22%	32.95%	72.29%	63.17%	59.64%	86.32%	100.00%	-
DY	2.47	1.20	3.21	2.90	2.33	3.51	3.27	-4.56%
YoY %	105.83%	-62.62%	10.69%	24.46%	-33.62%	7.34%	-	-
Horiz. %	75.54%	36.70%	98.17%	88.69%	71.25%	107.34%	100.00%	-
P/NAPS	3.15	2.35	1.56	1.93	2.88	1.79	2.16	6.48%
YoY %	34.04%	50.64%	-19.17%	-32.99%	60.89%	-17.13%	-	-
Horiz. %	145.83%	108.80%	72.22%	89.35%	133.33%	82.87%	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