[VS] QoQ Cumulative 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- 39.3%
YoY- 72.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 544,558 1,715,082 1,180,629 804,633 437,263 1,163,911 804,131 -22.82%
PBT 42,701 41,993 20,741 16,604 10,180 49,447 10,638 151.93%
Tax -8,463 4,677 -8,448 -5,483 -2,712 -9,480 -3,569 77.54%
NP 34,238 46,670 12,293 11,121 7,468 39,967 7,069 185.44%
-
NP to SH 35,224 53,633 17,135 13,320 9,562 43,910 7,741 173.83%
-
Tax Rate 19.82% -11.14% 40.73% 33.02% 26.64% 19.17% 33.55% -
Total Cost 510,320 1,668,412 1,168,336 793,512 429,795 1,123,944 797,062 -25.65%
-
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 5,890 4,247 8,513 3,986 3,984 90 3,625 38.08%
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 6.12% 51.84% 3.53% 2.71% 1.99% 9.14% 1.92% -
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 277.35 944.84 651.81 444.00 241.45 642.26 443.57 -26.81%
EPS 17.94 5.91 9.46 7.35 5.28 24.23 4.27 159.69%
DPS 3.00 2.34 4.70 2.20 2.20 0.05 2.00 30.94%
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 13.84 43.59 30.01 20.45 11.11 29.58 20.44 -22.83%
EPS 0.90 1.36 0.44 0.34 0.24 1.12 0.20 171.82%
DPS 0.15 0.11 0.22 0.10 0.10 0.00 0.09 40.44%
NAPS 0.1462 0.0263 0.1234 0.1248 0.122 0.1221 0.1023 26.79%
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 0.89 0.21 0.25 0.32 0.56 0.19 0.29 110.75%
P/EPS 13.82 6.74 17.12 19.59 25.57 5.16 30.21 -40.54%
EY 7.23 14.85 5.84 5.10 3.91 19.38 3.31 68.10%
DY 1.21 1.18 2.90 1.53 1.63 0.04 1.55 -15.17%
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 0.78 0.27 0.25 0.34 0.58 0.19 0.29 93.05%
P/EPS 12.10 8.77 16.91 20.27 26.52 5.16 29.98 -45.29%
EY 8.27 11.41 5.91 4.93 3.77 19.38 3.34 82.72%
DY 1.38 0.90 2.94 1.48 1.57 0.04 1.56 -7.82%
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