[VS] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 7.63%
YoY- 228.11%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,920,391 1,822,377 1,715,082 1,540,409 1,406,762 1,273,335 1,163,911 39.50%
PBT 93,546 74,514 41,993 59,550 55,292 49,162 49,447 52.78%
Tax -6,585 -1,074 4,677 -14,359 -11,588 -9,514 -9,480 -21.51%
NP 86,961 73,440 46,670 45,191 43,704 39,648 39,967 67.67%
-
NP to SH 93,833 79,295 53,633 53,304 49,527 45,809 43,910 65.67%
-
Tax Rate 7.04% 1.44% -11.14% 24.11% 20.96% 19.35% 19.17% -
Total Cost 1,833,430 1,748,937 1,668,412 1,495,218 1,363,058 1,233,687 1,123,944 38.44%
-
Net Worth 605,159 392,686 365,047 484,559 491,989 479,910 480,199 16.62%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 9,463 8,253 11,059 13,940 9,420 4,038 3,677 87.47%
Div Payout % 10.09% 10.41% 20.62% 26.15% 19.02% 8.82% 8.38% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 605,159 392,686 365,047 484,559 491,989 479,910 480,199 16.62%
NOSH 201,719 196,343 182,523 180,805 181,545 181,098 181,207 7.38%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 4.53% 4.03% 2.72% 2.93% 3.11% 3.11% 3.43% -
ROE 15.51% 20.19% 14.69% 11.00% 10.07% 9.55% 9.14% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 952.01 928.16 939.65 851.97 774.88 703.12 642.31 29.90%
EPS 46.52 40.39 29.38 29.48 27.28 25.30 24.23 54.29%
DPS 4.69 4.20 6.10 7.70 5.19 2.23 2.03 74.49%
NAPS 3.00 2.00 2.00 2.68 2.71 2.65 2.65 8.59%
Adjusted Per Share Value based on latest NOSH - 180,805
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 48.81 46.32 43.59 39.15 35.76 32.37 29.58 39.51%
EPS 2.39 2.02 1.36 1.35 1.26 1.16 1.12 65.52%
DPS 0.24 0.21 0.28 0.35 0.24 0.10 0.09 91.95%
NAPS 0.1538 0.0998 0.0928 0.1232 0.1251 0.122 0.1221 16.58%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.60 2.48 1.99 1.62 1.44 1.35 1.25 -
P/RPS 0.38 0.27 0.21 0.19 0.19 0.19 0.19 58.53%
P/EPS 7.74 6.14 6.77 5.49 5.28 5.34 5.16 30.94%
EY 12.92 16.28 14.77 18.20 18.94 18.74 19.39 -23.65%
DY 1.30 1.70 3.07 4.75 3.60 1.65 1.62 -13.61%
P/NAPS 1.20 1.24 1.00 0.60 0.53 0.51 0.47 86.48%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 -
Price 4.41 2.17 2.59 1.60 1.49 1.40 1.25 -
P/RPS 0.46 0.23 0.28 0.19 0.19 0.20 0.19 80.01%
P/EPS 9.48 5.37 8.81 5.43 5.46 5.53 5.16 49.83%
EY 10.55 18.61 11.35 18.43 18.31 18.07 19.39 -33.27%
DY 1.06 1.94 2.36 4.81 3.48 1.59 1.62 -24.57%
P/NAPS 1.47 1.09 1.30 0.60 0.55 0.53 0.47 113.42%

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