[VS] QoQ Cumulative 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- 49.54%
YoY- 367.09%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 1,113,578 612,465 1,936,885 1,430,042 1,009,942 544,558 1,715,082 -24.95%
PBT 110,671 74,860 159,686 102,613 68,157 42,701 41,993 90.46%
Tax -23,873 -16,186 -34,221 -27,337 -16,745 -8,463 4,677 -
NP 86,798 58,674 125,465 75,276 51,412 34,238 46,670 51.06%
-
NP to SH 87,677 60,177 132,739 80,036 53,520 35,224 53,633 38.64%
-
Tax Rate 21.57% 21.62% 21.43% 26.64% 24.57% 19.82% -11.14% -
Total Cost 1,026,780 553,791 1,811,420 1,354,766 958,530 510,320 1,668,412 -27.58%
-
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 26,603 17,292 49,429 24,155 11,941 5,890 4,247 238.67%
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 10.24% 7.05% 18.96% 12.91% 8.90% 6.12% 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 96.27 53.13 188.09 710.41 507.42 277.35 944.84 -78.09%
EPS 7.58 5.22 12.88 39.76 26.89 17.94 5.91 17.99%
DPS 2.30 1.50 4.80 12.00 6.00 3.00 2.34 -1.13%
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 28.30 15.57 49.23 36.35 25.67 13.84 43.59 -24.96%
EPS 2.23 1.53 3.37 2.03 1.36 0.90 1.36 38.92%
DPS 0.68 0.44 1.26 0.61 0.30 0.15 0.11 235.71%
NAPS 0.2176 0.2168 0.178 0.1576 0.1528 0.1462 0.0263 307.50%
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 1.39 2.92 3.38 0.55 0.71 0.89 0.21 251.31%
P/EPS 17.68 29.69 49.26 9.91 13.39 13.82 6.74 89.86%
EY 5.66 3.37 2.03 10.09 7.47 7.23 14.85 -47.33%
DY 1.72 0.97 0.76 3.05 1.67 1.21 1.18 28.46%
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 1.31 2.96 0.78 0.63 0.87 0.78 0.27 185.77%
P/EPS 16.62 30.08 11.40 11.29 16.40 12.10 8.77 52.96%
EY 6.02 3.32 8.77 8.86 6.10 8.27 11.41 -34.62%
DY 1.83 0.96 3.27 2.67 1.36 1.38 0.90 60.29%
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