Highlights

[VS] YoY Quarter Result on 2015-04-30 [#3]

Stock [VS]: V.S INDUSTRY BHD
Announcement Date 23-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     44.93%    YoY -     595.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 879,811 854,108 507,844 420,100 375,996 242,349 286,897 20.52%
  YoY % 3.01% 68.18% 20.89% 11.73% 55.15% -15.53% -
  Horiz. % 306.66% 297.71% 177.01% 146.43% 131.06% 84.47% 100.00%
PBT 28,398 69,801 22,338 34,456 4,137 -121 15,221 10.95%
  YoY % -59.32% 212.48% -35.17% 732.87% 3,519.01% -100.79% -
  Horiz. % 186.57% 458.58% 146.76% 226.37% 27.18% -0.79% 100.00%
Tax -6,758 -19,793 -4,577 -10,592 -2,965 -194 -4,865 5.63%
  YoY % 65.86% -332.44% 56.79% -257.23% -1,428.35% 96.01% -
  Horiz. % 138.91% 406.84% 94.08% 217.72% 60.95% 3.99% 100.00%
NP 21,640 50,008 17,761 23,864 1,172 -315 10,356 13.06%
  YoY % -56.73% 181.56% -25.57% 1,936.18% 472.06% -103.04% -
  Horiz. % 208.96% 482.89% 171.50% 230.44% 11.32% -3.04% 100.00%
NP to SH 21,055 50,499 19,307 26,516 3,815 38 10,653 12.02%
  YoY % -58.31% 161.56% -27.19% 595.05% 9,939.47% -99.64% -
  Horiz. % 197.64% 474.04% 181.24% 248.91% 35.81% 0.36% 100.00%
Tax Rate 23.80 % 28.36 % 20.49 % 30.74 % 71.67 % - % 31.96 % -4.79%
  YoY % -16.08% 38.41% -33.34% -57.11% 0.00% 0.00% -
  Horiz. % 74.47% 88.74% 64.11% 96.18% 224.25% 0.00% 100.00%
Total Cost 858,171 804,100 490,083 396,236 374,824 242,664 276,541 20.76%
  YoY % 6.72% 64.07% 23.68% 5.71% 54.46% -12.25% -
  Horiz. % 310.32% 290.77% 177.22% 143.28% 135.54% 87.75% 100.00%
Net Worth 1,246,345 1,019,463 860,673 633,586 484,559 421,800 402,205 20.73%
  YoY % 22.26% 18.45% 35.84% 30.76% 14.88% 4.87% -
  Horiz. % 309.88% 253.47% 213.99% 157.53% 120.48% 104.87% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 6,629 17,781 9,304 12,342 4,520 - 3,623 10.59%
  YoY % -62.72% 91.10% -24.61% 173.06% 0.00% 0.00% -
  Horiz. % 182.96% 490.73% 256.79% 340.63% 124.75% 0.00% 100.00%
Div Payout % 31.49 % 35.21 % 48.19 % 46.55 % 118.48 % - % 34.01 % -1.27%
  YoY % -10.57% -26.94% 3.52% -60.71% 0.00% 0.00% -
  Horiz. % 92.59% 103.53% 141.69% 136.87% 348.37% 0.00% 100.00%
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,246,345 1,019,463 860,673 633,586 484,559 421,800 402,205 20.73%
  YoY % 22.26% 18.45% 35.84% 30.76% 14.88% 4.87% -
  Horiz. % 309.88% 253.47% 213.99% 157.53% 120.48% 104.87% 100.00%
NOSH 1,325,900 1,185,422 1,163,072 205,709 180,805 190,000 181,173 39.32%
  YoY % 11.85% 1.92% 465.39% 13.77% -4.84% 4.87% -
  Horiz. % 731.84% 654.30% 641.97% 113.54% 99.80% 104.87% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.46 % 5.85 % 3.50 % 5.68 % 0.31 % -0.13 % 3.61 % -6.19%
  YoY % -57.95% 67.14% -38.38% 1,732.26% 338.46% -103.60% -
  Horiz. % 68.14% 162.05% 96.95% 157.34% 8.59% -3.60% 100.00%
ROE 1.69 % 4.95 % 2.24 % 4.19 % 0.79 % 0.01 % 2.65 % -7.22%
  YoY % -65.86% 120.98% -46.54% 430.38% 7,800.00% -99.62% -
  Horiz. % 63.77% 186.79% 84.53% 158.11% 29.81% 0.38% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 66.36 72.05 43.66 204.22 207.96 127.55 158.35 -13.49%
  YoY % -7.90% 65.03% -78.62% -1.80% 63.04% -19.45% -
  Horiz. % 41.91% 45.50% 27.57% 128.97% 131.33% 80.55% 100.00%
EPS 1.59 4.26 1.66 12.89 2.11 0.02 5.88 -19.58%
  YoY % -62.68% 156.63% -87.12% 510.90% 10,450.00% -99.66% -
  Horiz. % 27.04% 72.45% 28.23% 219.22% 35.88% 0.34% 100.00%
DPS 0.50 1.50 0.80 6.00 2.50 0.00 2.00 -20.62%
  YoY % -66.67% 87.50% -86.67% 140.00% 0.00% 0.00% -
  Horiz. % 25.00% 75.00% 40.00% 300.00% 125.00% 0.00% 100.00%
NAPS 0.9400 0.8600 0.7400 3.0800 2.6800 2.2200 2.2200 -13.34%
  YoY % 9.30% 16.22% -75.97% 14.93% 20.72% 0.00% -
  Horiz. % 42.34% 38.74% 33.33% 138.74% 120.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,840,349
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 47.81 46.41 27.59 22.83 20.43 13.17 15.59 20.52%
  YoY % 3.02% 68.21% 20.85% 11.75% 55.13% -15.52% -
  Horiz. % 306.67% 297.69% 176.97% 146.44% 131.05% 84.48% 100.00%
EPS 1.14 2.74 1.05 1.44 0.21 0.00 0.58 11.92%
  YoY % -58.39% 160.95% -27.08% 585.71% 0.00% 0.00% -
  Horiz. % 196.55% 472.41% 181.03% 248.28% 36.21% 0.00% 100.00%
DPS 0.36 0.97 0.51 0.67 0.25 0.00 0.20 10.29%
  YoY % -62.89% 90.20% -23.88% 168.00% 0.00% 0.00% -
  Horiz. % 180.00% 485.00% 255.00% 335.00% 125.00% 0.00% 100.00%
NAPS 0.6772 0.5540 0.4677 0.3443 0.2633 0.2292 0.2185 20.74%
  YoY % 22.24% 18.45% 35.84% 30.76% 14.88% 4.90% -
  Horiz. % 309.93% 253.55% 214.05% 157.57% 120.50% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 2.2500 2.0000 1.2100 3.9400 1.6200 1.2900 1.5900 -
P/RPS 3.39 2.78 2.77 1.93 0.78 1.01 1.00 22.55%
  YoY % 21.94% 0.36% 43.52% 147.44% -22.77% 1.00% -
  Horiz. % 339.00% 278.00% 277.00% 193.00% 78.00% 101.00% 100.00%
P/EPS 141.69 46.95 72.89 30.57 76.78 6,450.00 27.04 31.78%
  YoY % 201.79% -35.59% 138.44% -60.18% -98.81% 23,753.55% -
  Horiz. % 524.00% 173.63% 269.56% 113.05% 283.95% 23,853.55% 100.00%
EY 0.71 2.13 1.37 3.27 1.30 0.02 3.70 -24.04%
  YoY % -66.67% 55.47% -58.10% 151.54% 6,400.00% -99.46% -
  Horiz. % 19.19% 57.57% 37.03% 88.38% 35.14% 0.54% 100.00%
DY 0.22 0.75 0.66 1.52 1.54 0.00 1.26 -25.23%
  YoY % -70.67% 13.64% -56.58% -1.30% 0.00% 0.00% -
  Horiz. % 17.46% 59.52% 52.38% 120.63% 122.22% 0.00% 100.00%
P/NAPS 2.39 2.33 1.64 1.28 0.60 0.58 0.72 22.13%
  YoY % 2.58% 42.07% 28.13% 113.33% 3.45% -19.44% -
  Horiz. % 331.94% 323.61% 227.78% 177.78% 83.33% 80.56% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 -
Price 1.4200 2.0300 1.1900 4.4900 1.6000 1.2800 1.5800 -
P/RPS 2.14 2.82 2.73 2.20 0.77 1.00 1.00 13.51%
  YoY % -24.11% 3.30% 24.09% 185.71% -23.00% 0.00% -
  Horiz. % 214.00% 282.00% 273.00% 220.00% 77.00% 100.00% 100.00%
P/EPS 89.42 47.65 71.69 34.83 75.83 6,400.00 26.87 22.18%
  YoY % 87.66% -33.53% 105.83% -54.07% -98.82% 23,718.38% -
  Horiz. % 332.79% 177.34% 266.80% 129.62% 282.21% 23,818.38% 100.00%
EY 1.12 2.10 1.39 2.87 1.32 0.02 3.72 -18.12%
  YoY % -46.67% 51.08% -51.57% 117.42% 6,500.00% -99.46% -
  Horiz. % 30.11% 56.45% 37.37% 77.15% 35.48% 0.54% 100.00%
DY 0.35 0.74 0.67 1.34 1.56 0.00 1.27 -19.32%
  YoY % -52.70% 10.45% -50.00% -14.10% 0.00% 0.00% -
  Horiz. % 27.56% 58.27% 52.76% 105.51% 122.83% 0.00% 100.00%
P/NAPS 1.51 2.36 1.61 1.46 0.60 0.58 0.71 13.40%
  YoY % -36.02% 46.58% 10.27% 143.33% 3.45% -18.31% -
  Horiz. % 212.68% 332.39% 226.76% 205.63% 84.51% 81.69% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers