[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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Annualized Quarter Result
Revenue	2,227,156	2,019,884	1,609,266	1,123,564	1,096,414	1,005,814	715,882	20.81%
YoY %	10.26%	25.52%	43.23%	2.48%	9.01%	40.50%	-	-
Horiz. %	311.11%	282.15%	224.79%	156.95%	153.16%	140.50%	100.00%	-
PBT	221,342	136,314	33,208	21,518	43,914	64,498	29,102	40.21%
YoY %	62.38%	310.49%	54.33%	-51.00%	-31.91%	121.63%	-	-
Horiz. %	760.57%	468.40%	114.11%	73.94%	150.90%	221.63%	100.00%	-
Tax	-47,746	-33,490	-10,966	-6,750	-9,754	-18,830	-11,662	26.46%
YoY %	-42.57%	-205.40%	-62.46%	30.80%	48.20%	-61.46%	-	-
Horiz. %	409.42%	287.17%	94.03%	57.88%	83.64%	161.46%	100.00%	-
NP	173,596	102,824	22,242	14,768	34,160	45,668	17,440	46.64%
YoY %	68.83%	362.30%	50.61%	-56.77%	-25.20%	161.86%	-	-
Horiz. %	995.39%	589.59%	127.53%	84.68%	195.87%	261.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,354	107,040	26,640	15,406	36,464	46,228	16,988	47.53%
YoY %	63.82%	301.80%	72.92%	-57.75%	-21.12%	172.12%	-	-
Horiz. %	1,032.22%	630.09%	156.82%	90.69%	214.65%	272.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	24.57%	33.02%	31.37%	22.21%	29.19%	40.07%	-
YoY %	-12.21%	-25.59%	5.26%	41.24%	-23.91%	-27.15%	-	-
Horiz. %	53.83%	61.32%	82.41%	78.29%	55.43%	72.85%	100.00%	-
Total Cost	2,053,560	1,917,060	1,587,024	1,108,796	1,062,254	960,146	698,442	19.68%
YoY %	7.12%	20.80%	43.13%	4.38%	10.63%	37.47%	-	-
Horiz. %	294.02%	274.48%	227.22%	158.75%	152.09%	137.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,949	601,079	491,118	404,180	393,666	386,431	365,564	15.22%
YoY %	42.40%	22.39%	21.51%	2.67%	1.87%	5.71%	-	-
Horiz. %	234.14%	164.43%	134.35%	110.56%	107.69%	105.71%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	53,207	23,883	7,973	7,249	25,397	16,176	5,375	46.50%
YoY %	122.78%	199.55%	9.99%	-71.46%	57.00%	200.95%	-	-
Horiz. %	989.90%	444.33%	148.33%	134.87%	472.50%	300.95%	100.00%	-
Div Payout %	30.34%	22.31%	29.93%	47.06%	69.65%	34.99%	31.65%	-
YoY %	35.99%	-25.46%	-36.40%	-32.43%	99.06%	10.55%	-	-
Horiz. %	95.86%	70.49%	94.57%	148.69%	220.06%	110.55%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	855,949	601,079	491,118	404,180	393,666	386,431	365,564	15.22%
YoY %	42.40%	22.39%	21.51%	2.67%	1.87%	5.71%	-	-
Horiz. %	234.14%	164.43%	134.35%	110.56%	107.69%	105.71%	100.00%	-
NOSH	1,156,688	199,033	181,224	181,247	181,412	179,735	179,198	36.43%
YoY %	481.15%	9.83%	-0.01%	-0.09%	0.93%	0.30%	-	-
Horiz. %	645.48%	111.07%	101.13%	101.14%	101.24%	100.30%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	7.79%	5.09%	1.38%	1.31%	3.12%	4.54%	2.44%	-
YoY %	53.05%	268.84%	5.34%	-58.01%	-31.28%	86.07%	-	-
Horiz. %	319.26%	208.61%	56.56%	53.69%	127.87%	186.07%	100.00%	-
ROE	20.49%	17.81%	5.42%	3.81%	9.26%	11.96%	4.65%	-
YoY %	15.05%	228.60%	42.26%	-58.86%	-22.58%	157.20%	-	-
Horiz. %	440.65%	383.01%	116.56%	81.94%	199.14%	257.20%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	192.55	1,014.85	888.00	619.91	604.37	559.61	399.49	-11.44%
YoY %	-81.03%	14.28%	43.25%	2.57%	8.00%	40.08%	-	-
Horiz. %	48.20%	254.04%	222.28%	155.18%	151.29%	140.08%	100.00%	-
EPS	15.16	53.78	14.70	8.50	20.10	25.72	9.48	8.13%
YoY %	-71.81%	265.85%	72.94%	-57.71%	-21.85%	171.31%	-	-
Horiz. %	159.92%	567.30%	155.06%	89.66%	212.03%	271.31%	100.00%	-
DPS	4.60	12.00	4.40	4.00	14.00	9.00	3.00	7.38%
YoY %	-61.67%	172.73%	10.00%	-71.43%	55.56%	200.00%	-	-
Horiz. %	153.33%	400.00%	146.67%	133.33%	466.67%	300.00%	100.00%	-
NAPS	0.74	3.02	2.71	2.23	2.17	2.15	2.04	-15.54%
YoY %	-75.50%	11.44%	21.52%	2.76%	0.93%	5.39%	-	-
Horiz. %	36.27%	148.04%	132.84%	109.31%	106.37%	105.39%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 200,000
RPS	56.60	51.33	40.90	28.55	27.86	25.56	18.19	20.81%
YoY %	10.27%	25.50%	43.26%	2.48%	9.00%	40.52%	-	-
Horiz. %	311.16%	282.19%	224.85%	156.95%	153.16%	140.52%	100.00%	-
EPS	4.46	2.72	0.68	0.39	0.93	1.17	0.43	47.65%
YoY %	63.97%	300.00%	74.36%	-58.06%	-20.51%	172.09%	-	-
Horiz. %	1,037.21%	632.56%	158.14%	90.70%	216.28%	272.09%	100.00%	-
DPS	1.35	0.61	0.20	0.18	0.65	0.41	0.14	45.86%
YoY %	121.31%	205.00%	11.11%	-72.31%	58.54%	192.86%	-	-
Horiz. %	964.29%	435.71%	142.86%	128.57%	464.29%	292.86%	100.00%	-
NAPS	0.2175	0.1528	0.1248	0.1027	0.10	0.0982	0.0929	15.22%
YoY %	42.34%	22.44%	21.52%	2.70%	1.83%	5.71%	-	-
Horiz. %	234.12%	164.48%	134.34%	110.55%	107.64%	105.71%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	100.00%	118.75%	-27.27%	-15.38%	-23.53%	9.68%	-	-
Horiz. %	225.81%	112.90%	51.61%	70.97%	83.87%	109.68%	100.00%	-
P/EPS	8.84	6.69	9.80	16.24	7.91	7.43	12.97	-6.18%
YoY %	32.14%	-31.73%	-39.66%	105.31%	6.46%	-42.71%	-	-
Horiz. %	68.16%	51.58%	75.56%	125.21%	60.99%	57.29%	100.00%	-
EY	11.31	14.94	10.21	6.16	12.64	13.47	7.71	6.59%
YoY %	-24.30%	46.33%	65.75%	-51.27%	-6.16%	74.71%	-	-
Horiz. %	146.69%	193.77%	132.43%	79.90%	163.94%	174.71%	100.00%	-
DY	3.43	3.33	3.06	2.90	8.81	4.71	2.44	5.83%
YoY %	3.00%	8.82%	5.52%	-67.08%	87.05%	93.03%	-	-
Horiz. %	140.57%	136.48%	125.41%	118.85%	361.07%	193.03%	100.00%	-
P/NAPS	1.81	1.19	0.53	0.62	0.73	0.89	0.60	20.19%
YoY %	52.10%	124.53%	-14.52%	-15.07%	-17.98%	48.33%	-	-
Horiz. %	301.67%	198.33%	88.33%	103.33%	121.67%	148.33%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	51.16%	152.94%	-22.73%	-15.38%	-25.71%	6.06%	-	-
Horiz. %	196.97%	130.30%	51.52%	66.67%	78.79%	106.06%	100.00%	-
P/EPS	8.31	8.20	10.14	16.35	7.71	7.62	13.82	-8.12%
YoY %	1.34%	-19.13%	-37.98%	112.06%	1.18%	-44.86%	-	-
Horiz. %	60.13%	59.33%	73.37%	118.31%	55.79%	55.14%	100.00%	-
EY	12.03	12.20	9.87	6.12	12.97	13.12	7.24	8.82%
YoY %	-1.39%	23.61%	61.27%	-52.81%	-1.14%	81.22%	-	-
Horiz. %	166.16%	168.51%	136.33%	84.53%	179.14%	181.22%	100.00%	-
DY	3.65	2.72	2.95	2.88	9.03	4.59	2.29	8.07%
YoY %	34.19%	-7.80%	2.43%	-68.11%	96.73%	100.44%	-	-
Horiz. %	159.39%	118.78%	128.82%	125.76%	394.32%	200.44%	100.00%	-
P/NAPS	1.70	1.46	0.55	0.62	0.71	0.91	0.64	17.67%
YoY %	16.44%	165.45%	-11.29%	-12.68%	-21.98%	42.19%	-	-
Horiz. %	265.62%	228.12%	85.94%	96.88%	110.94%	142.19%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos