[VS] QoQ Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -14.24%
YoY- 121.35%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 2,019,884 2,178,232 1,715,082 1,574,172 1,609,266 1,749,052 1,163,911 44.26%
PBT 136,314 170,804 41,993 27,654 33,208 40,720 49,447 96.24%
Tax -33,490 -33,852 4,677 -11,264 -10,966 -10,848 -9,480 131.42%
NP 102,824 136,952 46,670 16,390 22,242 29,872 39,967 87.43%
-
NP to SH 107,040 140,896 53,633 22,846 26,640 38,248 43,910 80.83%
-
Tax Rate 24.57% 19.82% -11.14% 40.73% 33.02% 26.64% 19.17% -
Total Cost 1,917,060 2,041,280 1,668,412 1,557,781 1,587,024 1,719,180 1,123,944 42.61%
-
Net Worth 601,079 575,286 103,466 485,431 491,118 479,910 480,237 16.09%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 23,883 23,561 4,247 11,350 7,973 15,936 90 3987.73%
Div Payout % 22.31% 16.72% 7.92% 49.68% 29.93% 41.67% 0.21% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 601,079 575,286 103,466 485,431 491,118 479,910 480,237 16.09%
NOSH 199,033 196,343 181,520 181,131 181,224 181,098 181,221 6.43%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.09% 6.29% 2.72% 1.04% 1.38% 1.71% 3.43% -
ROE 17.81% 24.49% 51.84% 4.71% 5.42% 7.97% 9.14% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 1,014.85 1,109.40 944.84 869.08 888.00 965.80 642.26 35.54%
EPS 53.78 71.76 5.91 12.61 14.70 21.12 24.23 69.90%
DPS 12.00 12.00 2.34 6.27 4.40 8.80 0.05 3723.59%
NAPS 3.02 2.93 0.57 2.68 2.71 2.65 2.65 9.07%
Adjusted Per Share Value based on latest NOSH - 180,805
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 51.34 55.37 43.59 40.01 40.90 44.46 29.58 44.27%
EPS 2.72 3.58 1.36 0.58 0.68 0.97 1.12 80.38%
DPS 0.61 0.60 0.11 0.29 0.20 0.41 0.00 -
NAPS 0.1528 0.1462 0.0263 0.1234 0.1248 0.122 0.1221 16.08%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.60 2.48 1.99 1.62 1.44 1.35 1.25 -
P/RPS 0.35 0.22 0.21 0.19 0.16 0.14 0.19 50.10%
P/EPS 6.69 3.46 6.74 12.84 9.80 6.39 5.16 18.84%
EY 14.94 28.94 14.85 7.79 10.21 15.64 19.38 -15.88%
DY 3.33 4.84 1.18 3.87 3.06 6.52 0.04 1791.29%
P/NAPS 1.19 0.85 3.49 0.60 0.53 0.51 0.47 85.45%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 -
Price 4.41 2.17 2.59 1.60 1.49 1.40 1.25 -
P/RPS 0.43 0.20 0.27 0.18 0.17 0.14 0.19 72.11%
P/EPS 8.20 3.02 8.77 12.68 10.14 6.63 5.16 36.06%
EY 12.20 33.07 11.41 7.88 9.87 15.09 19.38 -26.48%
DY 2.72 5.53 0.90 3.92 2.95 6.29 0.04 1553.23%
P/NAPS 1.46 0.74 4.54 0.60 0.55 0.53 0.47 112.45%

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