[VS] QoQ Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -24.03%
YoY- 301.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,449,860 1,936,885 1,906,722 2,019,884 2,178,232 1,715,082 1,574,172 34.18%
PBT 299,440 159,686 136,817 136,314 170,804 41,993 27,654 387.32%
Tax -64,744 -34,221 -36,449 -33,490 -33,852 4,677 -11,264 219.85%
NP 234,696 125,465 100,368 102,824 136,952 46,670 16,390 486.83%
-
NP to SH 240,708 132,739 106,714 107,040 140,896 53,633 22,846 378.54%
-
Tax Rate 21.62% 21.43% 26.64% 24.57% 19.82% -11.14% 40.73% -
Total Cost 2,215,164 1,811,420 1,806,354 1,917,060 2,041,280 1,668,412 1,557,781 26.37%
-
Net Worth 853,083 700,247 619,997 601,079 575,286 103,466 485,431 45.47%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 69,168 49,429 32,207 23,883 23,561 4,247 11,350 232.53%
Div Payout % 28.74% 37.24% 30.18% 22.31% 16.72% 7.92% 49.68% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 853,083 700,247 619,997 601,079 575,286 103,466 485,431 45.47%
NOSH 1,152,816 1,029,774 201,297 199,033 196,343 181,520 181,131 242.27%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.58% 6.48% 5.26% 5.09% 6.29% 2.72% 1.04% -
ROE 28.22% 18.96% 17.21% 17.81% 24.49% 51.84% 4.71% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 212.51 188.09 947.21 1,014.85 1,109.40 944.84 869.08 -60.79%
EPS 20.88 12.88 53.01 53.78 71.76 5.91 12.61 39.83%
DPS 6.00 4.80 16.00 12.00 12.00 2.34 6.27 -2.88%
NAPS 0.74 0.68 3.08 3.02 2.93 0.57 2.68 -57.49%
Adjusted Per Share Value based on latest NOSH - 201,719
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 63.06 49.86 49.08 52.00 56.07 44.15 40.52 34.18%
EPS 6.20 3.42 2.75 2.76 3.63 1.38 0.59 377.71%
DPS 1.78 1.27 0.83 0.61 0.61 0.11 0.29 234.12%
NAPS 0.2196 0.1803 0.1596 0.1547 0.1481 0.0266 0.125 45.44%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.55 6.35 3.94 3.60 2.48 1.99 1.62 -
P/RPS 0.73 3.38 0.42 0.35 0.22 0.21 0.19 144.70%
P/EPS 7.42 49.26 7.43 6.69 3.46 6.74 12.84 -30.55%
EY 13.47 2.03 13.46 14.94 28.94 14.85 7.79 43.91%
DY 3.87 0.76 4.06 3.33 4.84 1.18 3.87 0.00%
P/NAPS 2.09 9.34 1.28 1.19 0.85 3.49 0.60 129.26%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 -
Price 1.57 1.47 4.49 4.41 2.17 2.59 1.60 -
P/RPS 0.74 0.78 0.47 0.43 0.20 0.27 0.18 155.96%
P/EPS 7.52 11.40 8.47 8.20 3.02 8.77 12.68 -29.34%
EY 13.30 8.77 11.81 12.20 33.07 11.41 7.88 41.62%
DY 3.82 3.27 3.56 2.72 5.53 0.90 3.92 -1.70%
P/NAPS 2.12 2.16 1.46 1.46 0.74 4.54 0.60 131.45%

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