[VS] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -49.74%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,227,156 2,019,884 1,609,266 1,123,564 1,096,414 1,005,814 715,882 20.81%
PBT 221,342 136,314 33,208 21,518 43,914 64,498 29,102 40.21%
Tax -47,746 -33,490 -10,966 -6,750 -9,754 -18,830 -11,662 26.46%
NP 173,596 102,824 22,242 14,768 34,160 45,668 17,440 46.64%
-
NP to SH 175,354 107,040 26,640 15,406 36,464 46,228 16,988 47.53%
-
Tax Rate 21.57% 24.57% 33.02% 31.37% 22.21% 29.19% 40.07% -
Total Cost 2,053,560 1,917,060 1,587,024 1,108,796 1,062,254 960,146 698,442 19.68%
-
Net Worth 855,949 601,079 491,118 404,180 393,666 386,431 365,564 15.22%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 53,207 23,883 7,973 7,249 25,397 16,176 5,375 46.50%
Div Payout % 30.34% 22.31% 29.93% 47.06% 69.65% 34.99% 31.65% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 855,949 601,079 491,118 404,180 393,666 386,431 365,564 15.22%
NOSH 1,156,688 199,033 181,224 181,247 181,412 179,735 179,198 36.43%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.79% 5.09% 1.38% 1.31% 3.12% 4.54% 2.44% -
ROE 20.49% 17.81% 5.42% 3.81% 9.26% 11.96% 4.65% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 192.55 1,014.85 888.00 619.91 604.37 559.61 399.49 -11.44%
EPS 15.16 53.78 14.70 8.50 20.10 25.72 9.48 8.13%
DPS 4.60 12.00 4.40 4.00 14.00 9.00 3.00 7.38%
NAPS 0.74 3.02 2.71 2.23 2.17 2.15 2.04 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 57.33 52.00 41.43 28.92 28.22 25.89 18.43 20.81%
EPS 4.51 2.76 0.69 0.40 0.94 1.19 0.44 47.35%
DPS 1.37 0.61 0.21 0.19 0.65 0.42 0.14 46.22%
NAPS 0.2203 0.1547 0.1264 0.104 0.1013 0.0995 0.0941 15.22%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.34 3.60 1.44 1.38 1.59 1.91 1.23 -
P/RPS 0.70 0.35 0.16 0.22 0.26 0.34 0.31 14.53%
P/EPS 8.84 6.69 9.80 16.24 7.91 7.43 12.97 -6.18%
EY 11.31 14.94 10.21 6.16 12.64 13.47 7.71 6.59%
DY 3.43 3.33 3.06 2.90 8.81 4.71 2.44 5.83%
P/NAPS 1.81 1.19 0.53 0.62 0.73 0.89 0.60 20.19%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 30/03/10 -
Price 1.26 4.41 1.49 1.39 1.55 1.96 1.31 -
P/RPS 0.65 0.43 0.17 0.22 0.26 0.35 0.33 11.95%
P/EPS 8.31 8.20 10.14 16.35 7.71 7.62 13.82 -8.12%
EY 12.03 12.20 9.87 6.12 12.97 13.12 7.24 8.82%
DY 3.65 2.72 2.95 2.88 9.03 4.59 2.29 8.07%
P/NAPS 1.70 1.46 0.55 0.62 0.71 0.91 0.64 17.67%

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