[VS] YoY Cumulative Quarter Result on 31-Oct-2017 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -70.58%
YoY- 37.25%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 987,100 1,034,596 1,075,617 1,085,147 680,018 612,465 544,558 10.41%
PBT 88,410 63,669 45,318 54,406 45,493 74,860 42,701 12.88%
Tax -24,540 -17,269 -16,716 -17,257 -15,259 -16,186 -8,463 19.39%
NP 63,870 46,400 28,602 37,149 30,234 58,674 34,238 10.94%
-
NP to SH 66,677 48,073 39,810 45,991 33,508 60,177 35,224 11.21%
-
Tax Rate 27.76% 27.12% 36.89% 31.72% 33.54% 21.62% 19.82% -
Total Cost 923,230 988,196 1,047,015 1,047,998 649,784 553,791 510,320 10.37%
-
Net Worth 1,798,453 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 20.90%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 22,480 18,365 17,159 19,654 14,059 17,292 5,890 24.98%
Div Payout % 33.72% 38.20% 43.10% 42.74% 41.96% 28.74% 16.72% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,798,453 1,652,866 1,441,396 1,205,462 913,854 853,083 575,286 20.90%
NOSH 1,890,857 1,854,251 1,715,948 1,310,284 1,171,608 1,152,816 196,343 45.81%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 6.47% 4.48% 2.66% 3.42% 4.45% 9.58% 6.29% -
ROE 3.71% 2.91% 2.76% 3.82% 3.67% 7.05% 6.12% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 52.69 56.33 62.68 82.82 58.04 53.13 277.35 -24.16%
EPS 3.56 2.62 2.32 3.51 2.86 5.22 17.94 -23.60%
DPS 1.20 1.00 1.00 1.50 1.20 1.50 3.00 -14.15%
NAPS 0.96 0.90 0.84 0.92 0.78 0.74 2.93 -16.95%
Adjusted Per Share Value based on latest NOSH - 1,310,284
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 25.09 26.30 27.34 27.58 17.28 15.57 13.84 10.41%
EPS 1.69 1.22 1.01 1.17 0.85 1.53 0.90 11.06%
DPS 0.57 0.47 0.44 0.50 0.36 0.44 0.15 24.89%
NAPS 0.4571 0.4201 0.3664 0.3064 0.2323 0.2168 0.1462 20.90%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.34 1.40 1.60 3.08 1.42 1.55 2.48 -
P/RPS 4.44 2.49 2.55 3.72 2.45 2.92 0.89 30.68%
P/EPS 65.75 53.48 68.97 87.75 49.65 29.69 13.82 29.65%
EY 1.52 1.87 1.45 1.14 2.01 3.37 7.23 -22.87%
DY 0.51 0.71 0.62 0.49 0.85 0.97 1.21 -13.39%
P/NAPS 2.44 1.56 1.90 3.35 1.82 2.09 0.85 19.19%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 17/12/20 12/12/19 14/12/18 14/12/17 23/12/16 15/12/15 17/12/14 -
Price 2.63 1.32 1.17 3.10 1.38 1.57 2.17 -
P/RPS 4.99 2.34 1.87 3.74 2.38 2.96 0.78 36.21%
P/EPS 73.89 50.43 50.43 88.32 48.25 30.08 12.10 35.15%
EY 1.35 1.98 1.98 1.13 2.07 3.32 8.27 -26.05%
DY 0.46 0.76 0.85 0.48 0.87 0.96 1.38 -16.71%
P/NAPS 2.74 1.47 1.39 3.37 1.77 2.12 0.74 24.35%

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