[VS] YoY TTM Result on 31-Jan-2016 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Mar-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2016

Quarter

31-Jan-2016 [#2]

Profit Trend

QoQ- 5.84%

YoY- 77.86%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
TTM Result
Revenue	3,949,011	4,035,938	2,505,904	2,040,521	1,920,391	1,406,762	1,215,567	21.68%
YoY %	-2.15%	61.06%	22.81%	6.26%	36.51%	15.73%	-	-
Horiz. %	324.87%	332.02%	206.15%	167.87%	157.98%	115.73%	100.00%	-
PBT	148,173	240,544	137,245	202,200	93,546	55,292	37,593	25.67%
YoY %	-38.40%	75.27%	-32.12%	116.15%	69.19%	47.08%	-	-
Horiz. %	394.15%	639.86%	365.08%	537.87%	248.84%	147.08%	100.00%	-
Tax	-38,576	-62,124	-47,595	-41,349	-6,585	-11,588	-11,641	22.09%
YoY %	37.90%	-30.53%	-15.11%	-527.93%	43.17%	0.46%	-	-
Horiz. %	331.38%	533.67%	408.86%	355.20%	56.57%	99.54%	100.00%	-
NP	109,597	178,420	89,650	160,851	86,961	43,704	25,952	27.12%
YoY %	-38.57%	99.02%	-44.27%	84.97%	98.98%	68.40%	-	-
Horiz. %	422.31%	687.50%	345.45%	619.80%	335.08%	168.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,249	178,575	99,265	166,896	93,833	49,527	26,861	31.22%
YoY %	-23.14%	79.90%	-40.52%	77.86%	89.46%	84.38%	-	-
Horiz. %	510.96%	664.81%	369.55%	621.33%	349.33%	184.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	25.83%	34.68%	20.45%	7.04%	20.96%	30.97%	-
YoY %	0.77%	-25.52%	69.58%	190.48%	-66.41%	-32.32%	-	-
Horiz. %	84.05%	83.40%	111.98%	66.03%	22.73%	67.68%	100.00%	-
Total Cost	3,839,414	3,857,518	2,416,254	1,879,670	1,833,430	1,363,058	1,189,615	21.55%
YoY %	-0.47%	59.65%	28.55%	2.52%	34.51%	14.58%	-	-
Horiz. %	322.74%	324.27%	203.11%	158.01%	154.12%	114.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,564,100	1,205,245	987,584	858,649	605,159	491,989	446,000	23.24%
YoY %	29.77%	22.04%	15.02%	41.89%	23.00%	10.31%	-	-
Horiz. %	350.70%	270.23%	221.43%	192.52%	135.69%	110.31%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	51,852	68,618	46,786	55,449	9,463	9,420	7,355	38.45%
YoY %	-24.43%	46.66%	-15.62%	485.96%	0.46%	28.08%	-	-
Horiz. %	704.99%	932.94%	636.11%	753.90%	128.66%	128.08%	100.00%	-
Div Payout %	37.78%	38.43%	47.13%	33.22%	10.09%	19.02%	27.38%	-
YoY %	-1.69%	-18.46%	41.87%	229.24%	-46.95%	-30.53%	-	-
Horiz. %	137.98%	140.36%	172.13%	121.33%	36.85%	69.47%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	1,564,100	1,205,245	987,584	858,649	605,159	491,989	446,000	23.24%
YoY %	29.77%	22.04%	15.02%	41.89%	23.00%	10.31%	-	-
Horiz. %	350.70%	270.23%	221.43%	192.52%	135.69%	110.31%	100.00%	-
NOSH	1,815,031	1,311,365	1,175,695	1,160,337	201,719	181,545	200,000	44.40%
YoY %	38.41%	11.54%	1.32%	475.22%	11.11%	-9.23%	-	-
Horiz. %	907.52%	655.68%	587.85%	580.17%	100.86%	90.77%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	2.78%	4.42%	3.58%	7.88%	4.53%	3.11%	2.13%	-
YoY %	-37.10%	23.46%	-54.57%	73.95%	45.66%	46.01%	-	-
Horiz. %	130.52%	207.51%	168.08%	369.95%	212.68%	146.01%	100.00%	-
ROE	8.77%	14.82%	10.05%	19.44%	15.51%	10.07%	6.02%	-
YoY %	-40.82%	47.46%	-48.30%	25.34%	54.02%	67.28%	-	-
Horiz. %	145.68%	246.18%	166.94%	322.92%	257.64%	167.28%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	219.66	314.77	213.14	175.86	952.01	774.88	607.78	-15.59%
YoY %	-30.22%	47.68%	21.20%	-81.53%	22.86%	27.49%	-	-
Horiz. %	36.14%	51.79%	35.07%	28.93%	156.64%	127.49%	100.00%	-
EPS	7.63	13.93	8.44	14.38	46.52	27.28	13.43	-8.98%
YoY %	-45.23%	65.05%	-41.31%	-69.09%	70.53%	103.13%	-	-
Horiz. %	56.81%	103.72%	62.84%	107.07%	346.39%	203.13%	100.00%	-
DPS	2.88	5.35	4.00	4.78	4.69	5.19	3.68	-4.00%
YoY %	-46.17%	33.75%	-16.32%	1.92%	-9.63%	41.03%	-	-
Horiz. %	78.26%	145.38%	108.70%	129.89%	127.45%	141.03%	100.00%	-
NAPS	0.87	0.94	0.84	0.74	3.00	2.71	2.23	-14.51%
YoY %	-7.45%	11.90%	13.51%	-75.33%	10.70%	21.52%	-	-
Horiz. %	39.01%	42.15%	37.67%	33.18%	134.53%	121.52%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,160,337
RPS	100.38	102.59	63.70	51.87	48.81	35.76	30.90	21.68%
YoY %	-2.15%	61.05%	22.81%	6.27%	36.49%	15.73%	-	-
Horiz. %	324.85%	332.01%	206.15%	167.86%	157.96%	115.73%	100.00%	-
EPS	3.49	4.54	2.52	4.24	2.39	1.26	0.68	31.32%
YoY %	-23.13%	80.16%	-40.57%	77.41%	89.68%	85.29%	-	-
Horiz. %	513.24%	667.65%	370.59%	623.53%	351.47%	185.29%	100.00%	-
DPS	1.32	1.74	1.19	1.41	0.24	0.24	0.19	38.11%
YoY %	-24.14%	46.22%	-15.60%	487.50%	0.00%	26.32%	-	-
Horiz. %	694.74%	915.79%	626.32%	742.11%	126.32%	126.32%	100.00%	-
NAPS	0.3976	0.3063	0.251	0.2183	0.1538	0.1251	0.1134	23.24%
YoY %	29.81%	22.03%	14.98%	41.94%	22.94%	10.32%	-	-
Horiz. %	350.62%	270.11%	221.34%	192.50%	135.63%	110.32%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	0.81	3.05	1.50	1.34	3.60	1.44	1.38	-
P/RPS	0.37	0.97	0.70	0.76	0.38	0.19	0.23	8.24%
YoY %	-61.86%	38.57%	-7.89%	100.00%	100.00%	-17.39%	-	-
Horiz. %	160.87%	421.74%	304.35%	330.43%	165.22%	82.61%	100.00%	-
P/EPS	10.61	21.90	17.77	9.32	7.74	5.28	10.28	0.52%
YoY %	-51.55%	23.24%	90.67%	20.41%	46.59%	-48.64%	-	-
Horiz. %	103.21%	213.04%	172.86%	90.66%	75.29%	51.36%	100.00%	-
EY	9.42	4.57	5.63	10.73	12.92	18.94	9.73	-0.53%
YoY %	106.13%	-18.83%	-47.53%	-16.95%	-31.78%	94.66%	-	-
Horiz. %	96.81%	46.97%	57.86%	110.28%	132.79%	194.66%	100.00%	-
DY	3.56	1.75	2.67	3.57	1.30	3.60	2.66	4.97%
YoY %	103.43%	-34.46%	-25.21%	174.62%	-63.89%	35.34%	-	-
Horiz. %	133.83%	65.79%	100.38%	134.21%	48.87%	135.34%	100.00%	-
P/NAPS	0.93	3.24	1.79	1.81	1.20	0.53	0.62	6.98%
YoY %	-71.30%	81.01%	-1.10%	50.83%	126.42%	-14.52%	-	-
Horiz. %	150.00%	522.58%	288.71%	291.94%	193.55%	85.48%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	28/03/18	28/03/17	28/03/16	26/03/15	26/03/14	26/03/13	-
Price	1.04	2.52	1.74	1.26	4.41	1.49	1.39	-
P/RPS	0.47	0.80	0.82	0.72	0.46	0.19	0.23	12.64%
YoY %	-41.25%	-2.44%	13.89%	56.52%	142.11%	-17.39%	-	-
Horiz. %	204.35%	347.83%	356.52%	313.04%	200.00%	82.61%	100.00%	-
P/EPS	13.62	18.09	20.61	8.76	9.48	5.46	10.35	4.68%
YoY %	-24.71%	-12.23%	135.27%	-7.59%	73.63%	-47.25%	-	-
Horiz. %	131.59%	174.78%	199.13%	84.64%	91.59%	52.75%	100.00%	-
EY	7.34	5.53	4.85	11.42	10.55	18.31	9.66	-4.47%
YoY %	32.73%	14.02%	-57.53%	8.25%	-42.38%	89.54%	-	-
Horiz. %	75.98%	57.25%	50.21%	118.22%	109.21%	189.54%	100.00%	-
DY	2.77	2.12	2.30	3.79	1.06	3.48	2.65	0.74%
YoY %	30.66%	-7.83%	-39.31%	257.55%	-69.54%	31.32%	-	-
Horiz. %	104.53%	80.00%	86.79%	143.02%	40.00%	131.32%	100.00%	-
P/NAPS	1.20	2.68	2.07	1.70	1.47	0.55	0.62	11.62%
YoY %	-55.22%	29.47%	21.76%	15.65%	167.27%	-11.29%	-	-
Horiz. %	193.55%	432.26%	333.87%	274.19%	237.10%	88.71%	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