[VS] YoY Quarter Result on 31-Jul-2017 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- -27.12%
YoY- 236.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 882,613 1,030,376 1,010,936 983,386 554,204 506,843 534,453 8.71%
PBT 71,253 41,042 25,048 47,822 8,857 57,073 21,252 22.31%
Tax -25,038 -19,628 -1,267 -12,223 -9,178 -6,884 13,125 -
NP 46,215 21,414 23,781 35,599 -321 50,189 34,377 5.05%
-
NP to SH 54,120 48,413 38,441 36,806 10,944 52,703 36,498 6.77%
-
Tax Rate 35.14% 47.82% 5.06% 25.56% 103.62% 12.06% -61.76% -
Total Cost 836,398 1,008,962 987,155 947,787 554,525 456,654 500,076 8.94%
-
Net Worth 1,705,968 1,595,967 1,411,976 1,051,600 873,191 748,170 365,047 29.27%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 29,669 29,017 10,085 11,950 9,314 26,406 2,555 50.42%
Div Payout % 54.82% 59.94% 26.24% 32.47% 85.11% 50.10% 7.00% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,705,968 1,595,967 1,411,976 1,051,600 873,191 748,170 365,047 29.27%
NOSH 1,864,743 1,830,482 1,697,150 1,195,000 1,164,255 1,100,250 182,523 47.25%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 5.24% 2.08% 2.35% 3.62% -0.06% 9.90% 6.43% -
ROE 3.17% 3.03% 2.72% 3.50% 1.25% 7.04% 10.00% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 47.60 56.81 60.14 82.29 47.60 46.07 292.81 -26.10%
EPS 2.92 2.67 2.29 3.08 0.94 4.79 4.00 -5.10%
DPS 1.60 1.60 0.60 1.00 0.80 2.40 1.40 2.24%
NAPS 0.92 0.88 0.84 0.88 0.75 0.68 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 1,195,000
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 22.43 26.19 25.70 25.00 14.09 12.88 13.58 8.71%
EPS 1.38 1.23 0.98 0.94 0.28 1.34 0.93 6.79%
DPS 0.75 0.74 0.26 0.30 0.24 0.67 0.06 52.28%
NAPS 0.4336 0.4057 0.3589 0.2673 0.2219 0.1902 0.0928 29.26%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.39 1.20 1.68 2.20 1.32 6.35 1.99 -
P/RPS 2.92 2.11 2.79 2.67 2.77 13.78 0.68 27.46%
P/EPS 47.63 44.95 73.46 71.43 140.43 132.57 9.95 29.78%
EY 2.10 2.22 1.36 1.40 0.71 0.75 10.05 -22.94%
DY 1.15 1.33 0.36 0.45 0.61 0.38 0.70 8.61%
P/NAPS 1.51 1.36 2.00 2.50 1.76 9.34 1.00 7.10%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 26/09/19 25/09/18 27/09/17 28/09/16 29/09/15 30/09/14 -
Price 2.16 1.37 1.62 2.53 1.34 1.47 2.59 -
P/RPS 4.54 2.41 2.69 3.07 2.82 3.19 0.88 31.41%
P/EPS 74.01 51.32 70.84 82.14 142.55 30.69 12.95 33.67%
EY 1.35 1.95 1.41 1.22 0.70 3.26 7.72 -25.20%
DY 0.74 1.17 0.37 0.40 0.60 1.63 0.54 5.38%
P/NAPS 2.35 1.56 1.93 2.88 1.79 2.16 1.30 10.36%

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