[VS] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 170.28%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,540,409 1,406,762 1,273,335 1,163,911 1,171,019 1,215,567 1,247,393 15.14%
PBT 59,550 55,292 49,162 49,447 22,251 37,593 46,326 18.27%
Tax -14,359 -11,588 -9,514 -9,480 -6,970 -11,641 -13,451 4.46%
NP 45,191 43,704 39,648 39,967 15,281 25,952 32,875 23.70%
-
NP to SH 53,304 49,527 45,809 43,910 16,246 26,861 33,463 36.51%
-
Tax Rate 24.11% 20.96% 19.35% 19.17% 31.32% 30.97% 29.04% -
Total Cost 1,495,218 1,363,058 1,233,687 1,123,944 1,155,738 1,189,615 1,214,518 14.91%
-
Net Worth 484,559 491,989 479,910 480,199 421,800 446,000 402,171 13.26%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 13,940 9,420 4,038 3,677 3,731 7,355 10,984 17.27%
Div Payout % 26.15% 19.02% 8.82% 8.38% 22.97% 27.38% 32.83% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 484,559 491,989 479,910 480,199 421,800 446,000 402,171 13.26%
NOSH 180,805 181,545 181,098 181,207 190,000 200,000 181,158 -0.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 2.93% 3.11% 3.11% 3.43% 1.30% 2.13% 2.64% -
ROE 11.00% 10.07% 9.55% 9.14% 3.85% 6.02% 8.32% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 851.97 774.88 703.12 642.31 616.33 607.78 688.56 15.29%
EPS 29.48 27.28 25.30 24.23 8.55 13.43 18.47 36.69%
DPS 7.70 5.19 2.23 2.03 1.96 3.68 6.06 17.36%
NAPS 2.68 2.71 2.65 2.65 2.22 2.23 2.22 13.41%
Adjusted Per Share Value based on latest NOSH - 181,207
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 39.69 36.24 32.81 29.99 30.17 31.32 32.14 15.14%
EPS 1.37 1.28 1.18 1.13 0.42 0.69 0.86 36.51%
DPS 0.36 0.24 0.10 0.09 0.10 0.19 0.28 18.29%
NAPS 0.1248 0.1268 0.1236 0.1237 0.1087 0.1149 0.1036 13.25%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.62 1.44 1.35 1.25 1.29 1.38 1.50 -
P/RPS 0.19 0.19 0.19 0.19 0.21 0.23 0.22 -9.33%
P/EPS 5.49 5.28 5.34 5.16 15.09 10.28 8.12 -23.02%
EY 18.20 18.94 18.74 19.39 6.63 9.73 12.31 29.87%
DY 4.75 3.60 1.65 1.62 1.52 2.66 4.04 11.43%
P/NAPS 0.60 0.53 0.51 0.47 0.58 0.62 0.68 -8.02%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 27/12/12 -
Price 1.60 1.49 1.40 1.25 1.28 1.39 1.45 -
P/RPS 0.19 0.19 0.20 0.19 0.21 0.23 0.21 -6.47%
P/EPS 5.43 5.46 5.53 5.16 14.97 10.35 7.85 -21.83%
EY 18.43 18.31 18.07 19.39 6.68 9.66 12.74 27.99%
DY 4.81 3.48 1.59 1.62 1.53 2.65 4.18 9.83%
P/NAPS 0.60 0.55 0.53 0.47 0.58 0.62 0.65 -5.21%

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