[VS] YoY Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -30.35%
YoY- 72.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 2,887,712 2,227,156 2,019,884 1,609,266 1,123,564 1,096,414 1,005,814 19.19%
PBT 212,100 221,342 136,314 33,208 21,518 43,914 64,498 21.92%
Tax -67,680 -47,746 -33,490 -10,966 -6,750 -9,754 -18,830 23.74%
NP 144,420 173,596 102,824 22,242 14,768 34,160 45,668 21.13%
-
NP to SH 138,028 175,354 107,040 26,640 15,406 36,464 46,228 19.97%
-
Tax Rate 31.91% 21.57% 24.57% 33.02% 31.37% 22.21% 29.19% -
Total Cost 2,743,292 2,053,560 1,917,060 1,587,024 1,108,796 1,062,254 960,146 19.10%
-
Net Worth 984,240 855,949 601,079 491,118 404,180 393,666 386,431 16.84%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 56,242 53,207 23,883 7,973 7,249 25,397 16,176 23.05%
Div Payout % 40.75% 30.34% 22.31% 29.93% 47.06% 69.65% 34.99% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 984,240 855,949 601,079 491,118 404,180 393,666 386,431 16.84%
NOSH 1,171,714 1,156,688 199,033 181,224 181,247 181,412 179,735 36.63%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 5.00% 7.79% 5.09% 1.38% 1.31% 3.12% 4.54% -
ROE 14.02% 20.49% 17.81% 5.42% 3.81% 9.26% 11.96% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 246.45 192.55 1,014.85 888.00 619.91 604.37 559.61 -12.76%
EPS 11.78 15.16 53.78 14.70 8.50 20.10 25.72 -12.19%
DPS 4.80 4.60 12.00 4.40 4.00 14.00 9.00 -9.93%
NAPS 0.84 0.74 3.02 2.71 2.23 2.17 2.15 -14.48%
Adjusted Per Share Value based on latest NOSH - 181,545
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 74.34 57.33 52.00 41.43 28.92 28.22 25.89 19.20%
EPS 3.55 4.51 2.76 0.69 0.40 0.94 1.19 19.96%
DPS 1.45 1.37 0.61 0.21 0.19 0.65 0.42 22.91%
NAPS 0.2534 0.2203 0.1547 0.1264 0.104 0.1013 0.0995 16.84%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.50 1.34 3.60 1.44 1.38 1.59 1.91 -
P/RPS 0.61 0.70 0.35 0.16 0.22 0.26 0.34 10.22%
P/EPS 12.73 8.84 6.69 9.80 16.24 7.91 7.43 9.37%
EY 7.85 11.31 14.94 10.21 6.16 12.64 13.47 -8.59%
DY 3.20 3.43 3.33 3.06 2.90 8.81 4.71 -6.23%
P/NAPS 1.79 1.81 1.19 0.53 0.62 0.73 0.89 12.33%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 -
Price 1.74 1.26 4.41 1.49 1.39 1.55 1.96 -
P/RPS 0.71 0.65 0.43 0.17 0.22 0.26 0.35 12.49%
P/EPS 14.77 8.31 8.20 10.14 16.35 7.71 7.62 11.65%
EY 6.77 12.03 12.20 9.87 6.12 12.97 13.12 -10.43%
DY 2.76 3.65 2.72 2.95 2.88 9.03 4.59 -8.12%
P/NAPS 2.07 1.70 1.46 0.55 0.62 0.71 0.91 14.66%

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