[VS] YoY Annualized Quarter Result on 31-Jul-2014 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

30-Sep-2014

Admission Sponsor

Sponsor

Financial Year

31-Jul-2014

Quarter

31-Jul-2014 [#4]

Profit Trend

QoQ- 134.75%

YoY- 22.14%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Annualized Quarter Result
Revenue	3,281,350	2,175,626	1,936,885	1,715,082	1,163,911	1,201,992	1,026,818	21.34%
YoY %	50.82%	12.33%	12.93%	47.36%	-3.17%	17.06%	-	-
Horiz. %	319.56%	211.88%	188.63%	167.03%	113.35%	117.06%	100.00%	-
PBT	223,673	141,866	159,686	41,993	49,447	48,791	51,363	27.76%
YoY %	57.66%	-11.16%	280.27%	-15.07%	1.34%	-5.01%	-	-
Horiz. %	435.47%	276.20%	310.90%	81.76%	96.27%	94.99%	100.00%	-
Tax	-65,856	-37,628	-34,221	4,677	-9,480	-13,143	-29,927	14.03%
YoY %	-75.02%	-9.96%	-831.69%	149.34%	27.87%	56.08%	-	-
Horiz. %	220.06%	125.73%	114.35%	-15.63%	31.68%	43.92%	100.00%	-
NP	157,817	104,238	125,465	46,670	39,967	35,648	21,436	39.43%
YoY %	51.40%	-16.92%	168.83%	16.77%	12.12%	66.30%	-	-
Horiz. %	736.22%	486.28%	585.30%	217.72%	186.45%	166.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,319	117,928	132,739	53,633	43,910	37,390	27,721	33.37%
YoY %	32.55%	-11.16%	147.50%	22.14%	17.44%	34.88%	-	-
Horiz. %	563.90%	425.41%	478.84%	193.47%	158.40%	134.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	26.52%	21.43%	-11.14%	19.17%	26.94%	58.27%	-
YoY %	11.01%	23.75%	292.37%	-158.11%	-28.84%	-53.77%	-	-
Horiz. %	50.52%	45.51%	36.78%	-19.12%	32.90%	46.23%	100.00%	-
Total Cost	3,123,533	2,071,388	1,811,420	1,668,412	1,123,944	1,166,344	1,005,382	20.77%
YoY %	50.79%	14.35%	8.57%	48.44%	-3.64%	16.01%	-	-
Horiz. %	310.68%	206.03%	180.17%	165.95%	111.79%	116.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,039,763	871,389	700,247	103,466	480,237	407,904	386,720	17.90%
YoY %	19.32%	24.44%	576.79%	-78.46%	17.73%	5.48%	-	-
Horiz. %	268.87%	225.33%	181.07%	26.75%	124.18%	105.48%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	69,711	54,607	49,429	4,247	90	27,193	16,263	27.42%
YoY %	27.66%	10.48%	1,063.86%	4,618.89%	-99.67%	67.21%	-	-
Horiz. %	428.65%	335.77%	303.94%	26.11%	0.55%	167.21%	100.00%	-
Div Payout %	44.60%	46.31%	37.24%	7.92%	0.21%	72.73%	58.67%	-
YoY %	-3.69%	24.36%	370.20%	3,671.43%	-99.71%	23.96%	-	-
Horiz. %	76.02%	78.93%	63.47%	13.50%	0.36%	123.96%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	1,039,763	871,389	700,247	103,466	480,237	407,904	386,720	17.90%
YoY %	19.32%	24.44%	576.79%	-78.46%	17.73%	5.48%	-	-
Horiz. %	268.87%	225.33%	181.07%	26.75%	124.18%	105.48%	100.00%	-
NOSH	1,181,549	1,161,852	1,029,774	181,520	181,221	181,291	180,710	36.70%
YoY %	1.70%	12.83%	467.31%	0.16%	-0.04%	0.32%	-	-
Horiz. %	653.84%	642.94%	569.85%	100.45%	100.28%	100.32%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	4.81%	4.79%	6.48%	2.72%	3.43%	2.97%	2.09%	-
YoY %	0.42%	-26.08%	138.24%	-20.70%	15.49%	42.11%	-	-
Horiz. %	230.14%	229.19%	310.05%	130.14%	164.11%	142.11%	100.00%	-
ROE	15.03%	13.53%	18.96%	51.84%	9.14%	9.17%	7.17%	-
YoY %	11.09%	-28.64%	-63.43%	467.18%	-0.33%	27.89%	-	-
Horiz. %	209.62%	188.70%	264.44%	723.01%	127.48%	127.89%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	277.72	187.25	188.09	944.84	642.26	663.02	568.21	-11.23%
YoY %	48.32%	-0.45%	-80.09%	47.11%	-3.13%	16.69%	-	-
Horiz. %	48.88%	32.95%	33.10%	166.28%	113.03%	116.69%	100.00%	-
EPS	13.23	10.15	12.88	5.91	24.23	20.62	15.34	-2.43%
YoY %	30.34%	-21.20%	117.94%	-75.61%	17.51%	34.42%	-	-
Horiz. %	86.25%	66.17%	83.96%	38.53%	157.95%	134.42%	100.00%	-
DPS	5.90	4.70	4.80	2.34	0.05	15.00	9.00	-6.78%
YoY %	25.53%	-2.08%	105.13%	4,580.00%	-99.67%	66.67%	-	-
Horiz. %	65.56%	52.22%	53.33%	26.00%	0.56%	166.67%	100.00%	-
NAPS	0.88	0.75	0.68	0.57	2.65	2.25	2.14	-13.75%
YoY %	17.33%	10.29%	19.30%	-78.49%	17.78%	5.14%	-	-
Horiz. %	41.12%	35.05%	31.78%	26.64%	123.83%	105.14%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 182,523
RPS	84.54	56.05	49.90	44.19	29.99	30.97	26.46	21.33%
YoY %	50.83%	12.32%	12.92%	47.35%	-3.16%	17.04%	-	-
Horiz. %	319.50%	211.83%	188.59%	167.01%	113.34%	117.04%	100.00%	-
EPS	4.03	3.04	3.42	1.38	1.13	0.96	0.71	33.52%
YoY %	32.57%	-11.11%	147.83%	22.12%	17.71%	35.21%	-	-
Horiz. %	567.61%	428.17%	481.69%	194.37%	159.15%	135.21%	100.00%	-
DPS	1.80	1.41	1.27	0.11	0.00	0.70	0.42	27.42%
YoY %	27.66%	11.02%	1,054.55%	0.00%	0.00%	66.67%	-	-
Horiz. %	428.57%	335.71%	302.38%	26.19%	0.00%	166.67%	100.00%	-
NAPS	0.2679	0.2245	0.1804	0.0267	0.1237	0.1051	0.0996	17.91%
YoY %	19.33%	24.45%	575.66%	-78.42%	17.70%	5.52%	-	-
Horiz. %	268.98%	225.40%	181.12%	26.81%	124.20%	105.52%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	2.20	1.32	6.35	1.99	1.25	1.59	1.55	-
P/RPS	0.79	0.70	3.38	0.21	0.19	0.24	0.27	19.57%
YoY %	12.86%	-79.29%	1,509.52%	10.53%	-20.83%	-11.11%	-	-
Horiz. %	292.59%	259.26%	1,251.85%	77.78%	70.37%	88.89%	100.00%	-
P/EPS	16.63	13.00	49.26	6.74	5.16	7.71	10.10	8.65%
YoY %	27.92%	-73.61%	630.86%	30.62%	-33.07%	-23.66%	-	-
Horiz. %	164.65%	128.71%	487.72%	66.73%	51.09%	76.34%	100.00%	-
EY	6.01	7.69	2.03	14.85	19.38	12.97	9.90	-7.97%
YoY %	-21.85%	278.82%	-86.33%	-23.37%	49.42%	31.01%	-	-
Horiz. %	60.71%	77.68%	20.51%	150.00%	195.76%	131.01%	100.00%	-
DY	2.68	3.56	0.76	1.18	0.04	9.43	5.81	-12.08%
YoY %	-24.72%	368.42%	-35.59%	2,850.00%	-99.58%	62.31%	-	-
Horiz. %	46.13%	61.27%	13.08%	20.31%	0.69%	162.31%	100.00%	-
P/NAPS	2.50	1.76	9.34	3.49	0.47	0.71	0.72	23.03%
YoY %	42.05%	-81.16%	167.62%	642.55%	-33.80%	-1.39%	-	-
Horiz. %	347.22%	244.44%	1,297.22%	484.72%	65.28%	98.61%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	27/09/17	28/09/16	29/09/15	30/09/14	27/09/13	27/09/12	29/09/11	-
Price	2.53	1.34	1.47	2.59	1.25	1.49	1.31	-
P/RPS	0.91	0.72	0.78	0.27	0.19	0.22	0.23	25.73%
YoY %	26.39%	-7.69%	188.89%	42.11%	-13.64%	-4.35%	-	-
Horiz. %	395.65%	313.04%	339.13%	117.39%	82.61%	95.65%	100.00%	-
P/EPS	19.12	13.20	11.40	8.77	5.16	7.22	8.54	14.36%
YoY %	44.85%	15.79%	29.99%	69.96%	-28.53%	-15.46%	-	-
Horiz. %	223.89%	154.57%	133.49%	102.69%	60.42%	84.54%	100.00%	-
EY	5.23	7.57	8.77	11.41	19.38	13.84	11.71	-12.55%
YoY %	-30.91%	-13.68%	-23.14%	-41.12%	40.03%	18.19%	-	-
Horiz. %	44.66%	64.65%	74.89%	97.44%	165.50%	118.19%	100.00%	-
DY	2.33	3.51	3.27	0.90	0.04	10.07	6.87	-16.47%
YoY %	-33.62%	7.34%	263.33%	2,150.00%	-99.60%	46.58%	-	-
Horiz. %	33.92%	51.09%	47.60%	13.10%	0.58%	146.58%	100.00%	-
P/NAPS	2.88	1.79	2.16	4.54	0.47	0.66	0.61	29.49%
YoY %	60.89%	-17.13%	-52.42%	865.96%	-28.79%	8.20%	-	-
Horiz. %	472.13%	293.44%	354.10%	744.26%	77.05%	108.20%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 15:50:00

EMA 5

10 Mins

SELL

2024-05-06 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 15:45:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-06 15:40:00

ADX

10 Mins

SELL

2024-05-06 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

330

PTRANS

PERAK TRANSIT BERHAD

326

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

MYEG

MY E.G. SERVICES BHD

210

SNS

SNS NETWORK TECHNOLOGY BERHAD

199

YTL

YTL CORPORATION BHD

185

PBBANK

PUBLIC BANK BHD

174

DNEX

DAGANG NEXCHANGE BERHAD

169

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More