[VS] QoQ TTM Result on 31-Jul-2015 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 13.91%
YoY- 147.5%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 2,128,265 2,040,521 2,004,792 1,936,885 1,964,495 1,920,391 1,822,377 10.90%
PBT 190,082 202,200 191,845 159,686 123,865 93,546 74,514 86.80%
Tax -35,334 -41,349 -41,944 -34,221 -14,212 -6,585 -1,074 928.92%
NP 154,748 160,851 149,901 125,465 109,653 86,961 73,440 64.43%
-
NP to SH 159,687 166,896 157,692 132,739 116,534 93,833 79,295 59.53%
-
Tax Rate 18.59% 20.45% 21.86% 21.43% 11.47% 7.04% 1.44% -
Total Cost 1,973,517 1,879,670 1,854,891 1,811,420 1,854,842 1,833,430 1,748,937 8.39%
-
Net Worth 860,673 858,649 853,083 748,170 617,129 605,159 392,686 68.81%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 62,285 55,449 47,377 31,262 7,412 9,463 8,253 285.22%
Div Payout % 39.00% 33.22% 30.04% 23.55% 6.36% 10.09% 10.41% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 860,673 858,649 853,083 748,170 617,129 605,159 392,686 68.81%
NOSH 1,163,072 1,160,337 1,152,816 1,100,250 205,709 201,719 196,343 227.74%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 7.27% 7.88% 7.48% 6.48% 5.58% 4.53% 4.03% -
ROE 18.55% 19.44% 18.48% 17.74% 18.88% 15.51% 20.19% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 182.99 175.86 173.90 176.04 954.98 952.01 928.16 -66.15%
EPS 13.73 14.38 13.68 12.06 56.65 46.52 40.39 -51.32%
DPS 5.36 4.78 4.11 2.84 3.60 4.69 4.20 17.67%
NAPS 0.74 0.74 0.74 0.68 3.00 3.00 2.00 -48.49%
Adjusted Per Share Value based on latest NOSH - 1,100,250
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 54.83 52.57 51.65 49.90 50.61 49.48 46.95 10.90%
EPS 4.11 4.30 4.06 3.42 3.00 2.42 2.04 59.58%
DPS 1.60 1.43 1.22 0.81 0.19 0.24 0.21 287.67%
NAPS 0.2217 0.2212 0.2198 0.1928 0.159 0.1559 0.1012 68.75%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.21 1.34 1.55 6.35 3.94 3.60 2.48 -
P/RPS 0.66 0.76 0.89 3.61 0.41 0.38 0.27 81.56%
P/EPS 8.81 9.32 11.33 52.63 6.96 7.74 6.14 27.24%
EY 11.35 10.73 8.83 1.90 14.38 12.92 16.28 -21.39%
DY 4.43 3.57 2.65 0.45 0.91 1.30 1.70 89.47%
P/NAPS 1.64 1.81 2.09 9.34 1.31 1.20 1.24 20.50%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 28/03/16 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 -
Price 1.19 1.26 1.57 1.47 4.49 4.41 2.17 -
P/RPS 0.65 0.72 0.90 0.84 0.47 0.46 0.23 100.01%
P/EPS 8.67 8.76 11.48 12.18 7.93 9.48 5.37 37.66%
EY 11.54 11.42 8.71 8.21 12.62 10.55 18.61 -27.30%
DY 4.50 3.79 2.62 1.93 0.80 1.06 1.94 75.31%
P/NAPS 1.61 1.70 2.12 2.16 1.50 1.47 1.09 29.72%

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