[VS] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -24.03%
YoY- 301.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 4,396,888 2,887,712 2,227,156 2,019,884 1,609,266 1,123,564 1,096,414 26.01%
PBT 245,842 212,100 221,342 136,314 33,208 21,518 43,914 33.21%
Tax -60,216 -67,680 -47,746 -33,490 -10,966 -6,750 -9,754 35.40%
NP 185,626 144,420 173,596 102,824 22,242 14,768 34,160 32.55%
-
NP to SH 182,540 138,028 175,354 107,040 26,640 15,406 36,464 30.76%
-
Tax Rate 24.49% 31.91% 21.57% 24.57% 33.02% 31.37% 22.21% -
Total Cost 4,211,262 2,743,292 2,053,560 1,917,060 1,587,024 1,108,796 1,062,254 25.77%
-
Net Worth 1,205,245 984,240 855,949 601,079 491,118 404,180 393,666 20.48%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 76,930 56,242 53,207 23,883 7,973 7,249 25,397 20.26%
Div Payout % 42.14% 40.75% 30.34% 22.31% 29.93% 47.06% 69.65% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,205,245 984,240 855,949 601,079 491,118 404,180 393,666 20.48%
NOSH 1,311,365 1,171,714 1,156,688 199,033 181,224 181,247 181,412 39.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.22% 5.00% 7.79% 5.09% 1.38% 1.31% 3.12% -
ROE 15.15% 14.02% 20.49% 17.81% 5.42% 3.81% 9.26% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 342.92 246.45 192.55 1,014.85 888.00 619.91 604.37 -9.00%
EPS 14.60 11.78 15.16 53.78 14.70 8.50 20.10 -5.18%
DPS 6.00 4.80 4.60 12.00 4.40 4.00 14.00 -13.15%
NAPS 0.94 0.84 0.74 3.02 2.71 2.23 2.17 -13.00%
Adjusted Per Share Value based on latest NOSH - 201,719
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 113.19 74.34 57.33 52.00 41.43 28.92 28.22 26.02%
EPS 4.70 3.55 4.51 2.76 0.69 0.40 0.94 30.73%
DPS 1.98 1.45 1.37 0.61 0.21 0.19 0.65 20.37%
NAPS 0.3103 0.2534 0.2203 0.1547 0.1264 0.104 0.1013 20.49%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 3.05 1.50 1.34 3.60 1.44 1.38 1.59 -
P/RPS 0.89 0.61 0.70 0.35 0.16 0.22 0.26 22.74%
P/EPS 21.42 12.73 8.84 6.69 9.80 16.24 7.91 18.04%
EY 4.67 7.85 11.31 14.94 10.21 6.16 12.64 -15.27%
DY 1.97 3.20 3.43 3.33 3.06 2.90 8.81 -22.07%
P/NAPS 3.24 1.79 1.81 1.19 0.53 0.62 0.73 28.16%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 -
Price 2.52 1.74 1.26 4.41 1.49 1.39 1.55 -
P/RPS 0.73 0.71 0.65 0.43 0.17 0.22 0.26 18.75%
P/EPS 17.70 14.77 8.31 8.20 10.14 16.35 7.71 14.84%
EY 5.65 6.77 12.03 12.20 9.87 6.12 12.97 -12.92%
DY 2.38 2.76 3.65 2.72 2.95 2.88 9.03 -19.91%
P/NAPS 2.68 2.07 1.70 1.46 0.55 0.62 0.71 24.75%

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