[VS] YoY 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- -53.5%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,074,778 505,655 889,710 879,811 854,108 507,844 420,100 16.93%
PBT 99,616 -26,875 38,237 28,398 69,801 22,338 34,456 19.33%
Tax -27,195 5,678 -12,205 -6,758 -19,793 -4,577 -10,592 17.00%
NP 72,421 -21,197 26,032 21,640 50,008 17,761 23,864 20.30%
-
NP to SH 73,383 -19,526 31,378 21,055 50,499 19,307 26,516 18.47%
-
Tax Rate 27.30% - 31.92% 23.80% 28.36% 20.49% 30.74% -
Total Cost 1,002,357 526,852 863,678 858,171 804,100 490,083 396,236 16.71%
-
Net Worth 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 633,586 21.42%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 15,059 - 14,445 6,629 17,781 9,304 12,342 3.36%
Div Payout % 20.52% - 46.04% 31.49% 35.21% 48.19% 46.55% -
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 1,019,463 860,673 633,586 21.42%
NOSH 1,893,153 1,864,412 1,816,352 1,333,533 1,185,422 1,163,072 205,709 44.71%
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 6.74% -4.19% 2.93% 2.46% 5.85% 3.50% 5.68% -
ROE 3.61% -1.20% 2.04% 1.69% 4.95% 2.24% 4.19% -
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 57.10 27.28 49.27 66.36 72.05 43.66 204.22 -19.12%
EPS 3.90 -1.05 1.74 1.59 4.26 1.66 12.89 -18.05%
DPS 0.80 0.00 0.80 0.50 1.50 0.80 6.00 -28.50%
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 27.32 12.85 22.61 22.36 21.71 12.91 10.68 16.92%
EPS 1.87 -0.50 0.80 0.54 1.28 0.49 0.67 18.63%
DPS 0.38 0.00 0.37 0.17 0.45 0.24 0.31 3.44%
NAPS 0.5167 0.4146 0.3901 0.3168 0.2591 0.2188 0.161 21.42%
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 4.87 3.39 2.31 3.39 2.78 2.77 1.93 16.66%
P/EPS 71.31 -87.81 65.60 141.69 46.95 72.89 30.57 15.14%
EY 1.40 -1.14 1.52 0.71 2.13 1.37 3.27 -13.17%
DY 0.29 0.00 0.70 0.22 0.75 0.66 1.52 -24.10%
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 2.45 3.67 2.27 2.14 2.82 2.73 2.20 1.80%
P/EPS 35.91 -94.93 64.45 89.42 47.65 71.69 34.83 0.50%
EY 2.78 -1.05 1.55 1.12 2.10 1.39 2.87 -0.52%
DY 0.57 0.00 0.71 0.35 0.74 0.67 1.34 -13.26%
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