[VS] QoQ Annualized Quarter Result on 30-Apr-2015 [#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- -0.3%
YoY- 367.09%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 2,227,156 2,449,860 1,936,885 1,906,722 2,019,884 2,178,232 1,715,082 18.96%
PBT 221,342 299,440 159,686 136,817 136,314 170,804 41,993 201.95%
Tax -47,746 -64,744 -34,221 -36,449 -33,490 -33,852 4,677 -
NP 173,596 234,696 125,465 100,368 102,824 136,952 46,670 139.49%
-
NP to SH 175,354 240,708 132,739 106,714 107,040 140,896 53,633 119.81%
-
Tax Rate 21.57% 21.62% 21.43% 26.64% 24.57% 19.82% -11.14% -
Total Cost 2,053,560 2,215,164 1,811,420 1,806,354 1,917,060 2,041,280 1,668,412 14.80%
-
Net Worth 855,949 853,083 700,247 619,997 601,079 575,286 103,466 307.46%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 53,207 69,168 49,429 32,207 23,883 23,561 4,247 436.93%
Div Payout % 30.34% 28.74% 37.24% 30.18% 22.31% 16.72% 7.92% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 855,949 853,083 700,247 619,997 601,079 575,286 103,466 307.46%
NOSH 1,156,688 1,152,816 1,029,774 201,297 199,033 196,343 181,520 242.55%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 7.79% 9.58% 6.48% 5.26% 5.09% 6.29% 2.72% -
ROE 20.49% 28.22% 18.96% 17.21% 17.81% 24.49% 51.84% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 192.55 212.51 188.09 947.21 1,014.85 1,109.40 944.84 -65.26%
EPS 15.16 20.88 12.88 53.01 53.78 71.76 5.91 87.06%
DPS 4.60 6.00 4.80 16.00 12.00 12.00 2.34 56.73%
NAPS 0.74 0.74 0.68 3.08 3.02 2.93 0.57 18.95%
Adjusted Per Share Value based on latest NOSH - 205,709
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 56.60 62.26 49.22 48.46 51.33 55.36 43.59 18.96%
EPS 4.46 6.12 3.37 2.71 2.72 3.58 1.36 120.25%
DPS 1.35 1.76 1.26 0.82 0.61 0.60 0.11 429.63%
NAPS 0.2175 0.2168 0.178 0.1576 0.1528 0.1462 0.0263 307.37%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.34 1.55 6.35 3.94 3.60 2.48 1.99 -
P/RPS 0.70 0.73 3.38 0.42 0.35 0.22 0.21 122.65%
P/EPS 8.84 7.42 49.26 7.43 6.69 3.46 6.74 19.76%
EY 11.31 13.47 2.03 13.46 14.94 28.94 14.85 -16.56%
DY 3.43 3.87 0.76 4.06 3.33 4.84 1.18 103.28%
P/NAPS 1.81 2.09 9.34 1.28 1.19 0.85 3.49 -35.37%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 -
Price 1.26 1.57 1.47 4.49 4.41 2.17 2.59 -
P/RPS 0.65 0.74 0.78 0.47 0.43 0.20 0.27 79.33%
P/EPS 8.31 7.52 11.40 8.47 8.20 3.02 8.77 -3.51%
EY 12.03 13.30 8.77 11.81 12.20 33.07 11.41 3.58%
DY 3.65 3.82 3.27 3.56 2.72 5.53 0.90 153.66%
P/NAPS 1.70 2.12 2.16 1.46 1.46 0.74 4.54 -47.95%

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