[VS] QoQ TTM 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- 0.62%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,964,495 1,920,391 1,822,377 1,715,082 1,540,409 1,406,762 1,273,335 33.62%
PBT 123,865 93,546 74,514 41,993 59,550 55,292 49,162 85.47%
Tax -14,212 -6,585 -1,074 4,677 -14,359 -11,588 -9,514 30.77%
NP 109,653 86,961 73,440 46,670 45,191 43,704 39,648 97.39%
-
NP to SH 116,534 93,833 79,295 53,633 53,304 49,527 45,809 86.67%
-
Tax Rate 11.47% 7.04% 1.44% -11.14% 24.11% 20.96% 19.35% -
Total Cost 1,854,842 1,833,430 1,748,937 1,668,412 1,495,218 1,363,058 1,233,687 31.33%
-
Net Worth 617,129 605,159 392,686 365,047 484,559 491,989 479,910 18.30%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 7,412 9,463 8,253 11,059 13,940 9,420 4,038 50.08%
Div Payout % 6.36% 10.09% 10.41% 20.62% 26.15% 19.02% 8.82% -
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 617,129 605,159 392,686 365,047 484,559 491,989 479,910 18.30%
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 5.58% 4.53% 4.03% 2.72% 2.93% 3.11% 3.11% -
ROE 18.88% 15.51% 20.19% 14.69% 11.00% 10.07% 9.55% -
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 954.98 952.01 928.16 939.65 851.97 774.88 703.12 22.71%
EPS 56.65 46.52 40.39 29.38 29.48 27.28 25.30 71.40%
DPS 3.60 4.69 4.20 6.10 7.70 5.19 2.23 37.73%
NAPS 3.00 3.00 2.00 2.00 2.68 2.71 2.65 8.64%
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 50.61 49.48 46.95 44.19 39.69 36.24 32.81 33.60%
EPS 3.00 2.42 2.04 1.38 1.37 1.28 1.18 86.59%
DPS 0.19 0.24 0.21 0.28 0.36 0.24 0.10 53.58%
NAPS 0.159 0.1559 0.1012 0.0941 0.1248 0.1268 0.1236 18.33%
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 0.41 0.38 0.27 0.21 0.19 0.19 0.19 67.22%
P/EPS 6.96 7.74 6.14 6.77 5.49 5.28 5.34 19.37%
EY 14.38 12.92 16.28 14.77 18.20 18.94 18.74 -16.22%
DY 0.91 1.30 1.70 3.07 4.75 3.60 1.65 -32.82%
P/NAPS 1.31 1.20 1.24 1.00 0.60 0.53 0.51 87.88%
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 0.47 0.46 0.23 0.28 0.19 0.19 0.20 77.03%
P/EPS 7.93 9.48 5.37 8.81 5.43 5.46 5.53 27.24%
EY 12.62 10.55 18.61 11.35 18.43 18.31 18.07 -21.33%
DY 0.80 1.06 1.94 2.36 4.81 3.48 1.59 -36.81%
P/NAPS 1.50 1.47 1.09 1.30 0.60 0.55 0.53 100.46%

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