[VS] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -54.67%
YoY- 70.84%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,175,626 1,621,422 1,113,578 612,465 1,936,885 1,430,042 1,009,942 66.87%
PBT 141,866 133,009 110,671 74,860 159,686 102,613 68,157 63.09%
Tax -37,628 -28,450 -23,873 -16,186 -34,221 -27,337 -16,745 71.64%
NP 104,238 104,559 86,798 58,674 125,465 75,276 51,412 60.26%
-
NP to SH 117,928 106,984 87,677 60,177 132,739 80,036 53,520 69.41%
-
Tax Rate 26.52% 21.39% 21.57% 21.62% 21.43% 26.64% 24.57% -
Total Cost 2,071,388 1,516,863 1,026,780 553,791 1,811,420 1,354,766 958,530 67.22%
-
Net Worth 871,389 857,726 855,949 853,083 700,247 619,997 601,079 28.12%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 54,607 35,931 26,603 17,292 49,429 24,155 11,941 175.76%
Div Payout % 46.31% 33.59% 30.34% 28.74% 37.24% 30.18% 22.31% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 871,389 857,726 855,949 853,083 700,247 619,997 601,079 28.12%
NOSH 1,161,852 1,159,089 1,156,688 1,152,816 1,029,774 201,297 199,033 224.55%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 4.79% 6.45% 7.79% 9.58% 6.48% 5.26% 5.09% -
ROE 13.53% 12.47% 10.24% 7.05% 18.96% 12.91% 8.90% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 187.25 139.89 96.27 53.13 188.09 710.41 507.42 -48.58%
EPS 10.15 9.23 7.58 5.22 12.88 39.76 26.89 -47.80%
DPS 4.70 3.10 2.30 1.50 4.80 12.00 6.00 -15.03%
NAPS 0.75 0.74 0.74 0.74 0.68 3.08 3.02 -60.52%
Adjusted Per Share Value based on latest NOSH - 1,152,816
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 55.30 41.21 28.30 15.57 49.23 36.35 25.67 66.87%
EPS 3.00 2.72 2.23 1.53 3.37 2.03 1.36 69.53%
DPS 1.39 0.91 0.68 0.44 1.26 0.61 0.30 178.18%
NAPS 0.2215 0.218 0.2176 0.2168 0.178 0.1576 0.1528 28.11%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.32 1.21 1.34 1.55 6.35 3.94 3.60 -
P/RPS 0.70 0.86 1.39 2.92 3.38 0.55 0.71 -0.94%
P/EPS 13.00 13.11 17.68 29.69 49.26 9.91 13.39 -1.95%
EY 7.69 7.63 5.66 3.37 2.03 10.09 7.47 1.95%
DY 3.56 2.56 1.72 0.97 0.76 3.05 1.67 65.71%
P/NAPS 1.76 1.64 1.81 2.09 9.34 1.28 1.19 29.84%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 29/06/16 28/03/16 15/12/15 29/09/15 23/06/15 26/03/15 -
Price 1.34 1.19 1.26 1.57 1.47 4.49 4.41 -
P/RPS 0.72 0.85 1.31 2.96 0.78 0.63 0.87 -11.86%
P/EPS 13.20 12.89 16.62 30.08 11.40 11.29 16.40 -13.48%
EY 7.57 7.76 6.02 3.32 8.77 8.86 6.10 15.49%
DY 3.51 2.61 1.83 0.96 3.27 2.67 1.36 88.26%
P/NAPS 1.79 1.61 1.70 2.12 2.16 1.46 1.46 14.56%

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