[VS] QoQ TTM Result on 30-Apr-2015 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 24.19%
YoY- 118.62%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 2,040,521 2,004,792 1,936,885 1,964,495 1,920,391 1,822,377 1,715,082 12.24%
PBT 202,200 191,845 159,686 123,865 93,546 74,514 41,993 184.33%
Tax -41,349 -41,944 -34,221 -14,212 -6,585 -1,074 4,677 -
NP 160,851 149,901 125,465 109,653 86,961 73,440 46,670 127.65%
-
NP to SH 166,896 157,692 132,739 116,534 93,833 79,295 53,633 112.70%
-
Tax Rate 20.45% 21.86% 21.43% 11.47% 7.04% 1.44% -11.14% -
Total Cost 1,879,670 1,854,891 1,811,420 1,854,842 1,833,430 1,748,937 1,668,412 8.24%
-
Net Worth 858,649 853,083 748,170 617,129 605,159 392,686 365,047 76.59%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 55,449 47,377 31,262 7,412 9,463 8,253 11,059 192.08%
Div Payout % 33.22% 30.04% 23.55% 6.36% 10.09% 10.41% 20.62% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 858,649 853,083 748,170 617,129 605,159 392,686 365,047 76.59%
NOSH 1,160,337 1,152,816 1,100,250 205,709 201,719 196,343 182,523 242.01%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 7.88% 7.48% 6.48% 5.58% 4.53% 4.03% 2.72% -
ROE 19.44% 18.48% 17.74% 18.88% 15.51% 20.19% 14.69% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 175.86 173.90 176.04 954.98 952.01 928.16 939.65 -67.18%
EPS 14.38 13.68 12.06 56.65 46.52 40.39 29.38 -37.81%
DPS 4.78 4.11 2.84 3.60 4.69 4.20 6.10 -14.96%
NAPS 0.74 0.74 0.68 3.00 3.00 2.00 2.00 -48.36%
Adjusted Per Share Value based on latest NOSH - 205,709
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 51.87 50.96 49.24 49.94 48.82 46.33 43.60 12.24%
EPS 4.24 4.01 3.37 2.96 2.39 2.02 1.36 112.97%
DPS 1.41 1.20 0.79 0.19 0.24 0.21 0.28 192.92%
NAPS 0.2183 0.2169 0.1902 0.1569 0.1538 0.0998 0.0928 76.60%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.34 1.55 6.35 3.94 3.60 2.48 1.99 -
P/RPS 0.76 0.89 3.61 0.41 0.38 0.27 0.21 135.16%
P/EPS 9.32 11.33 52.63 6.96 7.74 6.14 6.77 23.67%
EY 10.73 8.83 1.90 14.38 12.92 16.28 14.77 -19.14%
DY 3.57 2.65 0.45 0.91 1.30 1.70 3.07 10.55%
P/NAPS 1.81 2.09 9.34 1.31 1.20 1.24 1.00 48.35%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 -
Price 1.26 1.57 1.47 4.49 4.41 2.17 2.59 -
P/RPS 0.72 0.90 0.84 0.47 0.46 0.23 0.28 87.37%
P/EPS 8.76 11.48 12.18 7.93 9.48 5.37 8.81 -0.37%
EY 11.42 8.71 8.21 12.62 10.55 18.61 11.35 0.40%
DY 3.79 2.62 1.93 0.80 1.06 1.94 2.36 37.01%
P/NAPS 1.70 2.12 2.16 1.50 1.47 1.09 1.30 19.52%

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