[VS] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 856.7%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 420,100 465,384 544,558 534,453 375,996 367,370 437,263 -2.64%
PBT 34,456 25,456 42,701 21,252 4,137 6,424 10,180 125.93%
Tax -10,592 -8,282 -8,463 13,125 -2,965 -2,771 -2,712 148.62%
NP 23,864 17,174 34,238 34,377 1,172 3,653 7,468 117.41%
-
NP to SH 26,516 18,296 35,224 36,498 3,815 3,758 9,562 97.75%
-
Tax Rate 30.74% 32.53% 19.82% -61.76% 71.67% 43.14% 26.64% -
Total Cost 396,236 448,210 510,320 500,076 374,824 363,717 429,795 -5.28%
-
Net Worth 633,586 609,194 575,286 365,047 484,559 491,989 479,910 20.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 12,342 6,051 5,890 2,555 4,520 - 3,984 112.94%
Div Payout % 46.55% 33.08% 16.72% 7.00% 118.48% - 41.67% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 633,586 609,194 575,286 365,047 484,559 491,989 479,910 20.40%
NOSH 205,709 201,719 196,343 182,523 180,805 181,545 181,098 8.89%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 5.68% 3.69% 6.29% 6.43% 0.31% 0.99% 1.71% -
ROE 4.19% 3.00% 6.12% 10.00% 0.79% 0.76% 1.99% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 204.22 230.71 277.35 292.81 207.96 202.36 241.45 -10.59%
EPS 12.89 9.07 17.94 4.00 2.11 2.07 5.28 81.60%
DPS 6.00 3.00 3.00 1.40 2.50 0.00 2.20 95.56%
NAPS 3.08 3.02 2.93 2.00 2.68 2.71 2.65 10.57%
Adjusted Per Share Value based on latest NOSH - 182,523
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 10.82 11.99 14.03 13.77 9.69 9.47 11.27 -2.68%
EPS 0.68 0.47 0.91 0.94 0.10 0.10 0.25 95.21%
DPS 0.32 0.16 0.15 0.07 0.12 0.00 0.10 117.61%
NAPS 0.1632 0.157 0.1482 0.0941 0.1248 0.1268 0.1236 20.41%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.94 3.60 2.48 1.99 1.62 1.44 1.35 -
P/RPS 1.93 1.56 0.89 0.68 0.78 0.71 0.56 128.68%
P/EPS 30.57 39.69 13.82 9.95 76.78 69.57 25.57 12.68%
EY 3.27 2.52 7.23 10.05 1.30 1.44 3.91 -11.26%
DY 1.52 0.83 1.21 0.70 1.54 0.00 1.63 -4.56%
P/NAPS 1.28 1.19 0.85 1.00 0.60 0.53 0.51 84.99%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 -
Price 4.49 4.41 2.17 2.59 1.60 1.49 1.40 -
P/RPS 2.20 1.91 0.78 0.88 0.77 0.74 0.58 143.81%
P/EPS 34.83 48.62 12.10 12.95 75.83 71.98 26.52 19.98%
EY 2.87 2.06 8.27 7.72 1.32 1.39 3.77 -16.66%
DY 1.34 0.68 1.38 0.54 1.56 0.00 1.57 -10.04%
P/NAPS 1.46 1.46 0.74 1.30 0.60 0.55 0.53 96.87%

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