[VS] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 134.75%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,906,722 2,019,884 2,178,232 1,715,082 1,574,172 1,609,266 1,749,052 5.93%
PBT 136,817 136,314 170,804 41,993 27,654 33,208 40,720 124.82%
Tax -36,449 -33,490 -33,852 4,677 -11,264 -10,966 -10,848 124.83%
NP 100,368 102,824 136,952 46,670 16,390 22,242 29,872 124.82%
-
NP to SH 106,714 107,040 140,896 53,633 22,846 26,640 38,248 98.55%
-
Tax Rate 26.64% 24.57% 19.82% -11.14% 40.73% 33.02% 26.64% -
Total Cost 1,806,354 1,917,060 2,041,280 1,668,412 1,557,781 1,587,024 1,719,180 3.36%
-
Net Worth 619,997 601,079 575,286 103,466 485,431 491,118 479,910 18.67%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 32,207 23,883 23,561 4,247 11,350 7,973 15,936 60.05%
Div Payout % 30.18% 22.31% 16.72% 7.92% 49.68% 29.93% 41.67% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 619,997 601,079 575,286 103,466 485,431 491,118 479,910 18.67%
NOSH 201,297 199,033 196,343 181,520 181,131 181,224 181,098 7.32%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 5.26% 5.09% 6.29% 2.72% 1.04% 1.38% 1.71% -
ROE 17.21% 17.81% 24.49% 51.84% 4.71% 5.42% 7.97% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 947.21 1,014.85 1,109.40 944.84 869.08 888.00 965.80 -1.29%
EPS 53.01 53.78 71.76 5.91 12.61 14.70 21.12 85.00%
DPS 16.00 12.00 12.00 2.34 6.27 4.40 8.80 49.13%
NAPS 3.08 3.02 2.93 0.57 2.68 2.71 2.65 10.57%
Adjusted Per Share Value based on latest NOSH - 182,523
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 48.46 51.33 55.36 43.59 40.01 40.90 44.45 5.94%
EPS 2.71 2.72 3.58 1.36 0.58 0.68 0.97 98.73%
DPS 0.82 0.61 0.60 0.11 0.29 0.20 0.41 58.94%
NAPS 0.1576 0.1528 0.1462 0.0263 0.1234 0.1248 0.122 18.66%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.94 3.60 2.48 1.99 1.62 1.44 1.35 -
P/RPS 0.42 0.35 0.22 0.21 0.19 0.16 0.14 108.42%
P/EPS 7.43 6.69 3.46 6.74 12.84 9.80 6.39 10.60%
EY 13.46 14.94 28.94 14.85 7.79 10.21 15.64 -9.54%
DY 4.06 3.33 4.84 1.18 3.87 3.06 6.52 -27.14%
P/NAPS 1.28 1.19 0.85 3.49 0.60 0.53 0.51 84.99%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 -
Price 4.49 4.41 2.17 2.59 1.60 1.49 1.40 -
P/RPS 0.47 0.43 0.20 0.27 0.18 0.17 0.14 124.70%
P/EPS 8.47 8.20 3.02 8.77 12.68 10.14 6.63 17.78%
EY 11.81 12.20 33.07 11.41 7.88 9.87 15.09 -15.11%
DY 3.56 2.72 5.53 0.90 3.92 2.95 6.29 -31.64%
P/NAPS 1.46 1.46 0.74 4.54 0.60 0.55 0.53 96.87%

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