[VS] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 467.24%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,180,629 804,633 437,263 1,163,911 804,131 561,782 327,839 135.49%
PBT 20,741 16,604 10,180 49,447 10,638 10,759 10,465 57.98%
Tax -8,448 -5,483 -2,712 -9,480 -3,569 -3,375 -2,678 115.54%
NP 12,293 11,121 7,468 39,967 7,069 7,384 7,787 35.69%
-
NP to SH 17,135 13,320 9,562 43,910 7,741 7,703 7,663 71.24%
-
Tax Rate 40.73% 33.02% 26.64% 19.17% 33.55% 31.37% 25.59% -
Total Cost 1,168,336 793,512 429,795 1,123,944 797,062 554,398 320,052 137.64%
-
Net Worth 485,431 491,118 479,910 480,237 402,459 404,180 402,171 13.40%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 8,513 3,986 3,984 90 3,625 3,624 3,623 77.02%
Div Payout % 49.68% 29.93% 41.67% 0.21% 46.84% 47.06% 47.28% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 485,431 491,118 479,910 480,237 402,459 404,180 402,171 13.40%
NOSH 181,131 181,224 181,098 181,221 181,288 181,247 181,158 -0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.04% 1.38% 1.71% 3.43% 0.88% 1.31% 2.38% -
ROE 3.53% 2.71% 1.99% 9.14% 1.92% 1.91% 1.91% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 651.81 444.00 241.45 642.26 443.57 309.95 180.97 135.52%
EPS 9.46 7.35 5.28 24.23 4.27 4.25 4.23 71.26%
DPS 4.70 2.20 2.20 0.05 2.00 2.00 2.00 77.03%
NAPS 2.68 2.71 2.65 2.65 2.22 2.23 2.22 13.41%
Adjusted Per Share Value based on latest NOSH - 181,207
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 30.01 20.45 11.11 29.58 20.44 14.28 8.33 135.55%
EPS 0.44 0.34 0.24 1.12 0.20 0.20 0.19 75.30%
DPS 0.22 0.10 0.10 0.00 0.09 0.09 0.09 81.75%
NAPS 0.1234 0.1248 0.122 0.1221 0.1023 0.1027 0.1022 13.42%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.62 1.44 1.35 1.25 1.29 1.38 1.50 -
P/RPS 0.25 0.32 0.56 0.19 0.29 0.45 0.83 -55.16%
P/EPS 17.12 19.59 25.57 5.16 30.21 32.47 35.46 -38.53%
EY 5.84 5.10 3.91 19.38 3.31 3.08 2.82 62.68%
DY 2.90 1.53 1.63 0.04 1.55 1.45 1.33 68.39%
P/NAPS 0.60 0.53 0.51 0.47 0.58 0.62 0.68 -8.02%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 27/12/12 -
Price 1.60 1.49 1.40 1.25 1.28 1.39 1.45 -
P/RPS 0.25 0.34 0.58 0.19 0.29 0.45 0.80 -54.04%
P/EPS 16.91 20.27 26.52 5.16 29.98 32.71 34.28 -37.64%
EY 5.91 4.93 3.77 19.38 3.34 3.06 2.92 60.21%
DY 2.94 1.48 1.57 0.04 1.56 1.44 1.38 65.79%
P/NAPS 0.60 0.55 0.53 0.47 0.58 0.62 0.65 -5.21%

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