[VS] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -12.89%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,720,072 2,449,860 2,178,232 1,749,052 1,311,356 1,129,752 989,576 18.33%
PBT 181,972 299,440 170,804 40,720 41,860 51,720 72,512 16.55%
Tax -61,036 -64,744 -33,852 -10,848 -10,712 -9,480 -20,112 20.30%
NP 120,936 234,696 136,952 29,872 31,148 42,240 52,400 14.94%
-
NP to SH 134,032 240,708 140,896 38,248 30,652 46,360 52,056 17.05%
-
Tax Rate 33.54% 21.62% 19.82% 26.64% 25.59% 18.33% 27.74% -
Total Cost 2,599,136 2,215,164 2,041,280 1,719,180 1,280,208 1,087,512 937,176 18.51%
-
Net Worth 913,854 853,083 575,286 479,910 402,171 395,402 386,660 15.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 56,237 69,168 23,561 15,936 14,492 36,275 14,320 25.58%
Div Payout % 41.96% 28.74% 16.72% 41.67% 47.28% 78.25% 27.51% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 913,854 853,083 575,286 479,910 402,171 395,402 386,660 15.39%
NOSH 1,171,608 1,152,816 196,343 181,098 181,158 181,377 179,009 36.72%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.45% 9.58% 6.29% 1.71% 2.38% 3.74% 5.30% -
ROE 14.67% 28.22% 24.49% 7.97% 7.62% 11.72% 13.46% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 232.17 212.51 1,109.40 965.80 723.87 622.87 552.81 -13.45%
EPS 11.44 20.88 71.76 21.12 16.92 25.56 29.08 -14.38%
DPS 4.80 6.00 12.00 8.80 8.00 20.00 8.00 -8.15%
NAPS 0.78 0.74 2.93 2.65 2.22 2.18 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 181,098
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 70.02 63.06 56.07 45.02 33.76 29.08 25.47 18.34%
EPS 3.45 6.20 3.63 0.98 0.79 1.19 1.34 17.05%
DPS 1.45 1.78 0.61 0.41 0.37 0.93 0.37 25.53%
NAPS 0.2352 0.2196 0.1481 0.1235 0.1035 0.1018 0.0995 15.40%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.42 1.55 2.48 1.35 1.50 1.36 1.60 -
P/RPS 0.61 0.73 0.22 0.14 0.21 0.22 0.29 13.18%
P/EPS 12.41 7.42 3.46 6.39 8.87 5.32 5.50 14.51%
EY 8.06 13.47 28.94 15.64 11.28 18.79 18.18 -12.66%
DY 3.38 3.87 4.84 6.52 5.33 14.71 5.00 -6.31%
P/NAPS 1.82 2.09 0.85 0.51 0.68 0.62 0.74 16.16%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 -
Price 1.38 1.57 2.17 1.40 1.45 1.57 2.12 -
P/RPS 0.59 0.74 0.20 0.14 0.20 0.25 0.38 7.60%
P/EPS 12.06 7.52 3.02 6.63 8.57 6.14 7.29 8.74%
EY 8.29 13.30 33.07 15.09 11.67 16.28 13.72 -8.04%
DY 3.48 3.82 5.53 6.29 5.52 12.74 3.77 -1.32%
P/NAPS 1.77 2.12 0.74 0.53 0.65 0.72 0.98 10.34%

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