[VS] YoY Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -54.67%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,075,617 1,085,147 680,018 612,465 544,558 437,263 327,839 21.88%
PBT 45,318 54,406 45,493 74,860 42,701 10,180 10,465 27.65%
Tax -16,716 -17,257 -15,259 -16,186 -8,463 -2,712 -2,678 35.67%
NP 28,602 37,149 30,234 58,674 34,238 7,468 7,787 24.20%
-
NP to SH 39,810 45,991 33,508 60,177 35,224 9,562 7,663 31.58%
-
Tax Rate 36.89% 31.72% 33.54% 21.62% 19.82% 26.64% 25.59% -
Total Cost 1,047,015 1,047,998 649,784 553,791 510,320 429,795 320,052 21.82%
-
Net Worth 1,441,396 1,205,462 913,854 853,083 575,286 479,910 402,171 23.69%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 17,159 19,654 14,059 17,292 5,890 3,984 3,623 29.57%
Div Payout % 43.10% 42.74% 41.96% 28.74% 16.72% 41.67% 47.28% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,441,396 1,205,462 913,854 853,083 575,286 479,910 402,171 23.69%
NOSH 1,715,948 1,310,284 1,171,608 1,152,816 196,343 181,098 181,158 45.43%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.66% 3.42% 4.45% 9.58% 6.29% 1.71% 2.38% -
ROE 2.76% 3.82% 3.67% 7.05% 6.12% 1.99% 1.91% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 62.68 82.82 58.04 53.13 277.35 241.45 180.97 -16.19%
EPS 2.32 3.51 2.86 5.22 17.94 5.28 4.23 -9.52%
DPS 1.00 1.50 1.20 1.50 3.00 2.20 2.00 -10.90%
NAPS 0.84 0.92 0.78 0.74 2.93 2.65 2.22 -14.94%
Adjusted Per Share Value based on latest NOSH - 1,152,816
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 27.34 27.59 17.29 15.57 13.84 11.12 8.33 21.89%
EPS 1.01 1.17 0.85 1.53 0.90 0.24 0.19 32.09%
DPS 0.44 0.50 0.36 0.44 0.15 0.10 0.09 30.26%
NAPS 0.3664 0.3064 0.2323 0.2169 0.1462 0.122 0.1022 23.70%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.60 3.08 1.42 1.55 2.48 1.35 1.50 -
P/RPS 2.55 3.72 2.45 2.92 0.89 0.56 0.83 20.56%
P/EPS 68.97 87.75 49.65 29.69 13.82 25.57 35.46 11.72%
EY 1.45 1.14 2.01 3.37 7.23 3.91 2.82 -10.48%
DY 0.62 0.49 0.85 0.97 1.21 1.63 1.33 -11.93%
P/NAPS 1.90 3.35 1.82 2.09 0.85 0.51 0.68 18.66%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 -
Price 1.17 3.10 1.38 1.57 2.17 1.40 1.45 -
P/RPS 1.87 3.74 2.38 2.96 0.78 0.58 0.80 15.19%
P/EPS 50.43 88.32 48.25 30.08 12.10 26.52 34.28 6.64%
EY 1.98 1.13 2.07 3.32 8.27 3.77 2.92 -6.26%
DY 0.85 0.48 0.87 0.96 1.38 1.57 1.38 -7.75%
P/NAPS 1.39 3.37 1.77 2.12 0.74 0.53 0.65 13.49%

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