[VS] YoY 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- 82.57%

YoY- 4.44%

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
Quarter Result
Revenue	941,117	882,613	1,030,376	1,010,936	983,386	554,204	506,843	10.85%
YoY %	6.63%	-14.34%	1.92%	2.80%	77.44%	9.34%	-	-
Horiz. %	185.68%	174.14%	203.29%	199.46%	194.02%	109.34%	100.00%	-
PBT	55,863	71,253	41,042	25,048	47,822	8,857	57,073	-0.35%
YoY %	-21.60%	73.61%	63.85%	-47.62%	439.93%	-84.48%	-	-
Horiz. %	97.88%	124.85%	71.91%	43.89%	83.79%	15.52%	100.00%	-
Tax	-14,128	-25,038	-19,628	-1,267	-12,223	-9,178	-6,884	12.71%
YoY %	43.57%	-27.56%	-1,449.17%	89.63%	-33.18%	-33.32%	-	-
Horiz. %	205.23%	363.71%	285.12%	18.40%	177.56%	133.32%	100.00%	-
NP	41,735	46,215	21,414	23,781	35,599	-321	50,189	-3.02%
YoY %	-9.69%	115.82%	-9.95%	-33.20%	11,190.03%	-100.64%	-	-
Horiz. %	83.16%	92.08%	42.67%	47.38%	70.93%	-0.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,484	54,120	48,413	38,441	36,806	10,944	52,703	-3.90%
YoY %	-23.35%	11.79%	25.94%	4.44%	236.31%	-79.23%	-	-
Horiz. %	78.71%	102.69%	91.86%	72.94%	69.84%	20.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	35.14%	47.82%	5.06%	25.56%	103.62%	12.06%	-
YoY %	-28.03%	-26.52%	845.06%	-80.20%	-75.33%	759.20%	-	-
Horiz. %	209.70%	291.38%	396.52%	41.96%	211.94%	859.20%	100.00%	-
Total Cost	899,382	836,398	1,008,962	987,155	947,787	554,525	456,654	11.94%
YoY %	7.53%	-17.10%	2.21%	4.15%	70.92%	21.43%	-	-
Horiz. %	196.95%	183.16%	220.95%	216.17%	207.55%	121.43%	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	1,051,600	873,191	748,170	18.34%
YoY %	20.58%	6.89%	13.03%	34.27%	20.43%	16.71%	-	-
Horiz. %	274.94%	228.02%	213.32%	188.72%	140.56%	116.71%	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	38,092	29,669	29,017	10,085	11,950	9,314	26,406	6.29%
YoY %	28.39%	2.25%	187.72%	-15.61%	28.30%	-64.73%	-	-
Horiz. %	144.26%	112.36%	109.89%	38.19%	45.25%	35.27%	100.00%	-
Div Payout %	91.82%	54.82%	59.94%	26.24%	32.47%	85.11%	50.10%	-
YoY %	67.49%	-8.54%	128.43%	-19.19%	-61.85%	69.88%	-	-
Horiz. %	183.27%	109.42%	119.64%	52.38%	64.81%	169.88%	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	1,051,600	873,191	748,170	18.34%
YoY %	20.58%	6.89%	13.03%	34.27%	20.43%	16.71%	-	-
Horiz. %	274.94%	228.02%	213.32%	188.72%	140.56%	116.71%	100.00%	-
NOSH	3,819,674	1,864,743	1,830,482	1,697,150	1,195,000	1,164,255	1,100,250	23.02%
YoY %	104.84%	1.87%	7.86%	42.02%	2.64%	5.82%	-	-
Horiz. %	347.16%	169.48%	166.37%	154.25%	108.61%	105.82%	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	4.43%	5.24%	2.08%	2.35%	3.62%	-0.06%	9.90%	-
YoY %	-15.46%	151.92%	-11.49%	-35.08%	6,133.33%	-100.61%	-	-
Horiz. %	44.75%	52.93%	21.01%	23.74%	36.57%	-0.61%	100.00%	-
ROE	2.02%	3.17%	3.03%	2.72%	3.50%	1.25%	7.04%	-
YoY %	-36.28%	4.62%	11.40%	-22.29%	180.00%	-82.24%	-	-
Horiz. %	28.69%	45.03%	43.04%	38.64%	49.72%	17.76%	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	24.71	47.60	56.81	60.14	82.29	47.60	46.07	-9.85%
YoY %	-48.09%	-16.21%	-5.54%	-26.92%	72.88%	3.32%	-	-
Horiz. %	53.64%	103.32%	123.31%	130.54%	178.62%	103.32%	100.00%	-
EPS	1.09	2.92	2.67	2.29	3.08	0.94	4.79	-21.84%
YoY %	-62.67%	9.36%	16.59%	-25.65%	227.66%	-80.38%	-	-
Horiz. %	22.76%	60.96%	55.74%	47.81%	64.30%	19.62%	100.00%	-
DPS	1.00	1.60	1.60	0.60	1.00	0.80	2.40	-13.56%
YoY %	-37.50%	0.00%	166.67%	-40.00%	25.00%	-66.67%	-	-
Horiz. %	41.67%	66.67%	66.67%	25.00%	41.67%	33.33%	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	23.92	22.44	26.19	25.70	25.00	14.09	12.88	10.85%
YoY %	6.60%	-14.32%	1.91%	2.80%	77.43%	9.39%	-	-
Horiz. %	185.71%	174.22%	203.34%	199.53%	194.10%	109.39%	100.00%	-
EPS	1.05	1.38	1.23	0.98	0.94	0.28	1.34	-3.97%
YoY %	-23.91%	12.20%	25.51%	4.26%	235.71%	-79.10%	-	-
Horiz. %	78.36%	102.99%	91.79%	73.13%	70.15%	20.90%	100.00%	-
DPS	0.97	0.75	0.74	0.26	0.30	0.24	0.67	6.35%
YoY %	29.33%	1.35%	184.62%	-13.33%	25.00%	-64.18%	-	-
Horiz. %	144.78%	111.94%	110.45%	38.81%	44.78%	35.82%	100.00%	-
NAPS	0.5229	0.4337	0.4057	0.3589	0.2673	0.222	0.1902	18.34%
YoY %	20.57%	6.90%	13.04%	34.27%	20.41%	16.72%	-	-
Horiz. %	274.92%	228.02%	213.30%	188.70%	140.54%	116.72%	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	5.59	2.92	2.11	2.79	2.67	2.77	13.78	-13.94%
YoY %	91.44%	38.39%	-24.37%	4.49%	-3.61%	-79.90%	-	-
Horiz. %	40.57%	21.19%	15.31%	20.25%	19.38%	20.10%	100.00%	-
P/EPS	126.72	47.63	44.95	73.46	71.43	140.43	132.57	-0.74%
YoY %	166.05%	5.96%	-38.81%	2.84%	-49.13%	5.93%	-	-
Horiz. %	95.59%	35.93%	33.91%	55.41%	53.88%	105.93%	100.00%	-
EY	0.79	2.10	2.22	1.36	1.40	0.71	0.75	0.86%
YoY %	-62.38%	-5.41%	63.24%	-2.86%	97.18%	-5.33%	-	-
Horiz. %	105.33%	280.00%	296.00%	181.33%	186.67%	94.67%	100.00%	-
DY	0.72	1.15	1.33	0.36	0.45	0.61	0.38	11.22%
YoY %	-37.39%	-13.53%	269.44%	-20.00%	-26.23%	60.53%	-	-
Horiz. %	189.47%	302.63%	350.00%	94.74%	118.42%	160.53%	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	6.88	4.54	2.41	2.69	3.07	2.82	3.19	13.65%
YoY %	51.54%	88.38%	-10.41%	-12.38%	8.87%	-11.60%	-	-
Horiz. %	215.67%	142.32%	75.55%	84.33%	96.24%	88.40%	100.00%	-
P/EPS	156.10	74.01	51.32	70.84	82.14	142.55	30.69	31.10%
YoY %	110.92%	44.21%	-27.56%	-13.76%	-42.38%	364.48%	-	-
Horiz. %	508.63%	241.15%	167.22%	230.82%	267.64%	464.48%	100.00%	-
EY	0.64	1.35	1.95	1.41	1.22	0.70	3.26	-23.74%
YoY %	-52.59%	-30.77%	38.30%	15.57%	74.29%	-78.53%	-	-
Horiz. %	19.63%	41.41%	59.82%	43.25%	37.42%	21.47%	100.00%	-
DY	0.59	0.74	1.17	0.37	0.40	0.60	1.63	-15.56%
YoY %	-20.27%	-36.75%	216.22%	-7.50%	-33.33%	-63.19%	-	-
Horiz. %	36.20%	45.40%	71.78%	22.70%	24.54%	36.81%	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