[VS] QoQ TTM Result on 31-Oct-2013 [#1] | Financial Results | I3investor

[VS] QoQ TTM Result on 31-Oct-2013 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

31-Dec-2013

Admission Sponsor

-

Sponsor

-

Financial Year

31-Jul-2014

Quarter

31-Oct-2013 [#1]

Profit Trend

QoQ- 4.32%

YoY- 36.89%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
TTM Result
Revenue	1,715,082	1,540,409	1,406,762	1,273,335	1,163,911	1,171,019	1,215,567	25.87%
YoY %	11.34%	9.50%	10.48%	9.40%	-0.61%	-3.66%	-	-
Horiz. %	141.09%	126.72%	115.73%	104.75%	95.75%	96.34%	100.00%	-
PBT	41,993	59,550	55,292	49,162	49,447	22,251	37,593	7.67%
YoY %	-29.48%	7.70%	12.47%	-0.58%	122.22%	-40.81%	-	-
Horiz. %	111.70%	158.41%	147.08%	130.77%	131.53%	59.19%	100.00%	-
Tax	4,677	-14,359	-11,588	-9,514	-9,480	-6,970	-11,641	-
YoY %	132.57%	-23.91%	-21.80%	-0.36%	-36.01%	40.13%	-	-
Horiz. %	-40.18%	123.35%	99.54%	81.73%	81.44%	59.87%	100.00%	-
NP	46,670	45,191	43,704	39,648	39,967	15,281	25,952	48.03%
YoY %	3.27%	3.40%	10.23%	-0.80%	161.55%	-41.12%	-	-
Horiz. %	179.83%	174.13%	168.40%	152.77%	154.00%	58.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,633	53,304	49,527	45,809	43,910	16,246	26,861	58.76%
YoY %	0.62%	7.63%	8.12%	4.32%	170.28%	-39.52%	-	-
Horiz. %	199.67%	198.44%	184.38%	170.54%	163.47%	60.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.14%	24.11%	20.96%	19.35%	19.17%	31.32%	30.97%	-
YoY %	-146.20%	15.03%	8.32%	0.94%	-38.79%	1.13%	-	-
Horiz. %	-35.97%	77.85%	67.68%	62.48%	61.90%	101.13%	100.00%	-
Total Cost	1,668,412	1,495,218	1,363,058	1,233,687	1,123,944	1,155,738	1,189,615	25.37%
YoY %	11.58%	9.70%	10.49%	9.76%	-2.75%	-2.85%	-	-
Horiz. %	140.25%	125.69%	114.58%	103.70%	94.48%	97.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,047	484,559	491,989	479,910	480,199	421,800	446,000	-12.53%
YoY %	-24.66%	-1.51%	2.52%	-0.06%	13.85%	-5.43%	-	-
Horiz. %	81.85%	108.65%	110.31%	107.60%	107.67%	94.57%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Dividend
Div	11,059	13,940	9,420	4,038	3,677	3,731	7,355	31.34%
YoY %	-20.67%	47.98%	133.28%	9.82%	-1.45%	-49.27%	-	-
Horiz. %	150.36%	189.53%	128.08%	54.90%	49.99%	50.73%	100.00%	-
Div Payout %	20.62%	26.15%	19.02%	8.82%	8.38%	22.97%	27.38%	-
YoY %	-21.15%	37.49%	115.65%	5.25%	-63.52%	-16.11%	-	-
Horiz. %	75.31%	95.51%	69.47%	32.21%	30.61%	83.89%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Equity
Net Worth	365,047	484,559	491,989	479,910	480,199	421,800	446,000	-12.53%
YoY %	-24.66%	-1.51%	2.52%	-0.06%	13.85%	-5.43%	-	-
Horiz. %	81.85%	108.65%	110.31%	107.60%	107.67%	94.57%	100.00%	-
NOSH	182,523	180,805	181,545	181,098	181,207	190,000	200,000	-5.92%
YoY %	0.95%	-0.41%	0.25%	-0.06%	-4.63%	-5.00%	-	-
Horiz. %	91.26%	90.40%	90.77%	90.55%	90.60%	95.00%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Ratio Analysis
NP Margin	2.72%	2.93%	3.11%	3.11%	3.43%	1.30%	2.13%	-
YoY %	-7.17%	-5.79%	0.00%	-9.33%	163.85%	-38.97%	-	-
Horiz. %	127.70%	137.56%	146.01%	146.01%	161.03%	61.03%	100.00%	-
ROE	14.69%	11.00%	10.07%	9.55%	9.14%	3.85%	6.02%	-
YoY %	33.55%	9.24%	5.45%	4.49%	137.40%	-36.05%	-	-
Horiz. %	244.02%	182.72%	167.28%	158.64%	151.83%	63.95%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Per Share
RPS	939.65	851.97	774.88	703.12	642.31	616.33	607.78	33.81%
YoY %	10.29%	9.95%	10.21%	9.47%	4.22%	1.41%	-	-
Horiz. %	154.60%	140.18%	127.49%	115.69%	105.68%	101.41%	100.00%	-
EPS	29.38	29.48	27.28	25.30	24.23	8.55	13.43	68.76%
YoY %	-0.34%	8.06%	7.83%	4.42%	183.39%	-36.34%	-	-
Horiz. %	218.76%	219.51%	203.13%	188.38%	180.42%	63.66%	100.00%	-
DPS	6.10	7.70	5.19	2.23	2.03	1.96	3.68	40.19%
YoY %	-20.78%	48.36%	132.74%	9.85%	3.57%	-46.74%	-	-
Horiz. %	165.76%	209.24%	141.03%	60.60%	55.16%	53.26%	100.00%	-
NAPS	2.00	2.68	2.71	2.65	2.65	2.22	2.23	-7.01%
YoY %	-25.37%	-1.11%	2.26%	0.00%	19.37%	-0.45%	-	-
Horiz. %	89.69%	120.18%	121.52%	118.83%	118.83%	99.55%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 181,098
RPS	44.15	39.65	36.21	32.78	29.96	30.14	31.29	25.88%
YoY %	11.35%	9.50%	10.46%	9.41%	-0.60%	-3.68%	-	-
Horiz. %	141.10%	126.72%	115.72%	104.76%	95.75%	96.32%	100.00%	-
EPS	1.38	1.37	1.27	1.18	1.13	0.42	0.69	58.94%
YoY %	0.73%	7.87%	7.63%	4.42%	169.05%	-39.13%	-	-
Horiz. %	200.00%	198.55%	184.06%	171.01%	163.77%	60.87%	100.00%	-
DPS	0.28	0.36	0.24	0.10	0.09	0.10	0.19	29.59%
YoY %	-22.22%	50.00%	140.00%	11.11%	-10.00%	-47.37%	-	-
Horiz. %	147.37%	189.47%	126.32%	52.63%	47.37%	52.63%	100.00%	-
NAPS	0.094	0.1247	0.1266	0.1235	0.1236	0.1086	0.1148	-12.50%
YoY %	-24.62%	-1.50%	2.51%	-0.08%	13.81%	-5.40%	-	-
Horiz. %	81.88%	108.62%	110.28%	107.58%	107.67%	94.60%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	-
Price	1.99	1.62	1.44	1.35	1.25	1.29	1.38	-
P/RPS	0.21	0.19	0.19	0.19	0.19	0.21	0.23	-5.90%
YoY %	10.53%	0.00%	0.00%	0.00%	-9.52%	-8.70%	-	-
Horiz. %	91.30%	82.61%	82.61%	82.61%	82.61%	91.30%	100.00%	-
P/EPS	6.77	5.49	5.28	5.34	5.16	15.09	10.28	-24.36%
YoY %	23.32%	3.98%	-1.12%	3.49%	-65.81%	46.79%	-	-
Horiz. %	65.86%	53.40%	51.36%	51.95%	50.19%	146.79%	100.00%	-
EY	14.77	18.20	18.94	18.74	19.39	6.63	9.73	32.18%
YoY %	-18.85%	-3.91%	1.07%	-3.35%	192.46%	-31.86%	-	-
Horiz. %	151.80%	187.05%	194.66%	192.60%	199.28%	68.14%	100.00%	-
DY	3.07	4.75	3.60	1.65	1.62	1.52	2.66	10.05%
YoY %	-35.37%	31.94%	118.18%	1.85%	6.58%	-42.86%	-	-
Horiz. %	115.41%	178.57%	135.34%	62.03%	60.90%	57.14%	100.00%	-
P/NAPS	1.00	0.60	0.53	0.51	0.47	0.58	0.62	37.65%
YoY %	66.67%	13.21%	3.92%	8.51%	-18.97%	-6.45%	-	-
Horiz. %	161.29%	96.77%	85.48%	82.26%	75.81%	93.55%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	30/09/14	25/06/14	26/03/14	31/12/13	27/09/13	25/06/13	26/03/13	-
Price	2.59	1.60	1.49	1.40	1.25	1.28	1.39	-
P/RPS	0.28	0.19	0.19	0.20	0.19	0.21	0.23	14.05%
YoY %	47.37%	0.00%	-5.00%	5.26%	-9.52%	-8.70%	-	-
Horiz. %	121.74%	82.61%	82.61%	86.96%	82.61%	91.30%	100.00%	-
P/EPS	8.81	5.43	5.46	5.53	5.16	14.97	10.35	-10.20%
YoY %	62.25%	-0.55%	-1.27%	7.17%	-65.53%	44.64%	-	-
Horiz. %	85.12%	52.46%	52.75%	53.43%	49.86%	144.64%	100.00%	-
EY	11.35	18.43	18.31	18.07	19.39	6.68	9.66	11.38%
YoY %	-38.42%	0.66%	1.33%	-6.81%	190.27%	-30.85%	-	-
Horiz. %	117.49%	190.79%	189.54%	187.06%	200.72%	69.15%	100.00%	-
DY	2.36	4.81	3.48	1.59	1.62	1.53	2.65	-7.45%
YoY %	-50.94%	38.22%	118.87%	-1.85%	5.88%	-42.26%	-	-
Horiz. %	89.06%	181.51%	131.32%	60.00%	61.13%	57.74%	100.00%	-
P/NAPS	1.30	0.60	0.55	0.53	0.47	0.58	0.62	64.04%
YoY %	116.67%	9.09%	3.77%	12.77%	-18.97%	-6.45%	-	-
Horiz. %	209.68%	96.77%	88.71%	85.48%	75.81%	93.55%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

10 Mins

BUY

2024-05-15 16:30:00

EMA 5

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

5 Mins

SELL

2024-05-15 16:20:00

MACD/RSI

5 Mins

SELL

2024-05-15 16:10:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....