[VS] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 65.85%
YoY- 147.5%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 1,621,422 1,113,578 612,465 1,936,885 1,430,042 1,009,942 544,558 107.10%
PBT 133,009 110,671 74,860 159,686 102,613 68,157 42,701 113.43%
Tax -28,450 -23,873 -16,186 -34,221 -27,337 -16,745 -8,463 124.57%
NP 104,559 86,798 58,674 125,465 75,276 51,412 34,238 110.63%
-
NP to SH 106,984 87,677 60,177 132,739 80,036 53,520 35,224 109.86%
-
Tax Rate 21.39% 21.57% 21.62% 21.43% 26.64% 24.57% 19.82% -
Total Cost 1,516,863 1,026,780 553,791 1,811,420 1,354,766 958,530 510,320 106.86%
-
Net Worth 857,726 855,949 853,083 700,247 619,997 601,079 575,286 30.54%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 35,931 26,603 17,292 49,429 24,155 11,941 5,890 234.23%
Div Payout % 33.59% 30.34% 28.74% 37.24% 30.18% 22.31% 16.72% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 857,726 855,949 853,083 700,247 619,997 601,079 575,286 30.54%
NOSH 1,159,089 1,156,688 1,152,816 1,029,774 201,297 199,033 196,343 226.99%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 6.45% 7.79% 9.58% 6.48% 5.26% 5.09% 6.29% -
ROE 12.47% 10.24% 7.05% 18.96% 12.91% 8.90% 6.12% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 139.89 96.27 53.13 188.09 710.41 507.42 277.35 -36.66%
EPS 9.23 7.58 5.22 12.88 39.76 26.89 17.94 -35.81%
DPS 3.10 2.30 1.50 4.80 12.00 6.00 3.00 2.21%
NAPS 0.74 0.74 0.74 0.68 3.08 3.02 2.93 -60.07%
Adjusted Per Share Value based on latest NOSH - 1,100,250
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 41.77 28.69 15.78 49.90 36.84 26.02 14.03 107.09%
EPS 2.76 2.26 1.55 3.42 2.06 1.38 0.91 109.67%
DPS 0.93 0.69 0.45 1.27 0.62 0.31 0.15 237.86%
NAPS 0.221 0.2205 0.2198 0.1804 0.1597 0.1549 0.1482 30.55%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.21 1.34 1.55 6.35 3.94 3.60 2.48 -
P/RPS 0.86 1.39 2.92 3.38 0.55 0.71 0.89 -2.26%
P/EPS 13.11 17.68 29.69 49.26 9.91 13.39 13.82 -3.45%
EY 7.63 5.66 3.37 2.03 10.09 7.47 7.23 3.65%
DY 2.56 1.72 0.97 0.76 3.05 1.67 1.21 64.88%
P/NAPS 1.64 1.81 2.09 9.34 1.28 1.19 0.85 55.04%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 28/03/16 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 -
Price 1.19 1.26 1.57 1.47 4.49 4.41 2.17 -
P/RPS 0.85 1.31 2.96 0.78 0.63 0.87 0.78 5.90%
P/EPS 12.89 16.62 30.08 11.40 11.29 16.40 12.10 4.31%
EY 7.76 6.02 3.32 8.77 8.86 6.10 8.27 -4.15%
DY 2.61 1.83 0.96 3.27 2.67 1.36 1.38 52.99%
P/NAPS 1.61 1.70 2.12 2.16 1.46 1.46 0.74 67.98%

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