[VS] QoQ Quarter Result on 31-Oct-2014 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -3.49%
YoY- 268.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 506,843 420,100 465,384 544,558 534,453 375,996 367,370 24.00%
PBT 57,073 34,456 25,456 42,701 21,252 4,137 6,424 330.67%
Tax -6,884 -10,592 -8,282 -8,463 13,125 -2,965 -2,771 83.73%
NP 50,189 23,864 17,174 34,238 34,377 1,172 3,653 476.39%
-
NP to SH 52,703 26,516 18,296 35,224 36,498 3,815 3,758 484.36%
-
Tax Rate 12.06% 30.74% 32.53% 19.82% -61.76% 71.67% 43.14% -
Total Cost 456,654 396,236 448,210 510,320 500,076 374,824 363,717 16.42%
-
Net Worth 748,170 633,586 609,194 575,286 365,047 484,559 491,989 32.34%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 26,406 12,342 6,051 5,890 2,555 4,520 - -
Div Payout % 50.10% 46.55% 33.08% 16.72% 7.00% 118.48% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 748,170 633,586 609,194 575,286 365,047 484,559 491,989 32.34%
NOSH 1,100,250 205,709 201,719 196,343 182,523 180,805 181,545 233.50%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.90% 5.68% 3.69% 6.29% 6.43% 0.31% 0.99% -
ROE 7.04% 4.19% 3.00% 6.12% 10.00% 0.79% 0.76% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 46.07 204.22 230.71 277.35 292.81 207.96 202.36 -62.81%
EPS 4.79 12.89 9.07 17.94 4.00 2.11 2.07 75.21%
DPS 2.40 6.00 3.00 3.00 1.40 2.50 0.00 -
NAPS 0.68 3.08 3.02 2.93 2.00 2.68 2.71 -60.31%
Adjusted Per Share Value based on latest NOSH - 196,343
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 12.88 10.68 11.83 13.84 13.58 9.56 9.34 23.96%
EPS 1.34 0.67 0.47 0.90 0.93 0.10 0.10 466.84%
DPS 0.67 0.31 0.15 0.15 0.06 0.11 0.00 -
NAPS 0.1902 0.161 0.1548 0.1462 0.0928 0.1232 0.1251 32.32%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 6.35 3.94 3.60 2.48 1.99 1.62 1.44 -
P/RPS 13.78 1.93 1.56 0.89 0.68 0.78 0.71 626.13%
P/EPS 132.57 30.57 39.69 13.82 9.95 76.78 69.57 53.88%
EY 0.75 3.27 2.52 7.23 10.05 1.30 1.44 -35.34%
DY 0.38 1.52 0.83 1.21 0.70 1.54 0.00 -
P/NAPS 9.34 1.28 1.19 0.85 1.00 0.60 0.53 580.76%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 -
Price 1.47 4.49 4.41 2.17 2.59 1.60 1.49 -
P/RPS 3.19 2.20 1.91 0.78 0.88 0.77 0.74 165.58%
P/EPS 30.69 34.83 48.62 12.10 12.95 75.83 71.98 -43.43%
EY 3.26 2.87 2.06 8.27 7.72 1.32 1.39 76.79%
DY 1.63 1.34 0.68 1.38 0.54 1.56 0.00 -
P/NAPS 2.16 1.46 1.46 0.74 1.30 0.60 0.55 149.54%

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