[VS] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -30.35%
YoY- 72.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 2,178,232 1,715,082 1,574,172 1,609,266 1,749,052 1,163,911 1,072,174 60.20%
PBT 170,804 41,993 27,654 33,208 40,720 49,447 14,184 422.99%
Tax -33,852 4,677 -11,264 -10,966 -10,848 -9,480 -4,758 268.59%
NP 136,952 46,670 16,390 22,242 29,872 39,967 9,425 492.57%
-
NP to SH 140,896 53,633 22,846 26,640 38,248 43,910 10,321 468.48%
-
Tax Rate 19.82% -11.14% 40.73% 33.02% 26.64% 19.17% 33.54% -
Total Cost 2,041,280 1,668,412 1,557,781 1,587,024 1,719,180 1,123,944 1,062,749 54.33%
-
Net Worth 575,286 103,466 485,431 491,118 479,910 480,237 402,459 26.81%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 23,561 4,247 11,350 7,973 15,936 90 4,834 186.64%
Div Payout % 16.72% 7.92% 49.68% 29.93% 41.67% 0.21% 46.84% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 575,286 103,466 485,431 491,118 479,910 480,237 402,459 26.81%
NOSH 196,343 181,520 181,131 181,224 181,098 181,221 181,288 5.44%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.29% 2.72% 1.04% 1.38% 1.71% 3.43% 0.88% -
ROE 24.49% 51.84% 4.71% 5.42% 7.97% 9.14% 2.56% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 1,109.40 944.84 869.08 888.00 965.80 642.26 591.42 51.92%
EPS 71.76 5.91 12.61 14.70 21.12 24.23 5.69 439.31%
DPS 12.00 2.34 6.27 4.40 8.80 0.05 2.67 171.59%
NAPS 2.93 0.57 2.68 2.71 2.65 2.65 2.22 20.26%
Adjusted Per Share Value based on latest NOSH - 181,545
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 56.07 44.15 40.52 41.43 45.02 29.96 27.60 60.19%
EPS 3.63 1.38 0.59 0.69 0.98 1.13 0.27 462.73%
DPS 0.61 0.11 0.29 0.21 0.41 0.00 0.12 194.76%
NAPS 0.1481 0.0266 0.125 0.1264 0.1235 0.1236 0.1036 26.81%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.48 1.99 1.62 1.44 1.35 1.25 1.29 -
P/RPS 0.22 0.21 0.19 0.16 0.14 0.19 0.22 0.00%
P/EPS 3.46 6.74 12.84 9.80 6.39 5.16 22.66 -71.33%
EY 28.94 14.85 7.79 10.21 15.64 19.38 4.41 249.31%
DY 4.84 1.18 3.87 3.06 6.52 0.04 2.07 75.89%
P/NAPS 0.85 3.49 0.60 0.53 0.51 0.47 0.58 28.93%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 -
Price 2.17 2.59 1.60 1.49 1.40 1.25 1.28 -
P/RPS 0.20 0.27 0.18 0.17 0.14 0.19 0.22 -6.14%
P/EPS 3.02 8.77 12.68 10.14 6.63 5.16 22.48 -73.67%
EY 33.07 11.41 7.88 9.87 15.09 19.38 4.45 279.42%
DY 5.53 0.90 3.92 2.95 6.29 0.04 2.08 91.57%
P/NAPS 0.74 4.54 0.60 0.55 0.53 0.47 0.58 17.58%

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