[VS] YoY Annualized Quarter Result on 31-Oct-2014 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 162.7%
YoY- 268.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 4,340,588 2,720,072 2,449,860 2,178,232 1,749,052 1,311,356 1,129,752 25.12%
PBT 217,624 181,972 299,440 170,804 40,720 41,860 51,720 27.03%
Tax -69,028 -61,036 -64,744 -33,852 -10,848 -10,712 -9,480 39.17%
NP 148,596 120,936 234,696 136,952 29,872 31,148 42,240 23.30%
-
NP to SH 183,964 134,032 240,708 140,896 38,248 30,652 46,360 25.79%
-
Tax Rate 31.72% 33.54% 21.62% 19.82% 26.64% 25.59% 18.33% -
Total Cost 4,191,992 2,599,136 2,215,164 2,041,280 1,719,180 1,280,208 1,087,512 25.19%
-
Net Worth 1,205,462 913,854 853,083 575,286 479,910 402,171 395,402 20.39%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 78,617 56,237 69,168 23,561 15,936 14,492 36,275 13.74%
Div Payout % 42.74% 41.96% 28.74% 16.72% 41.67% 47.28% 78.25% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 1,205,462 913,854 853,083 575,286 479,910 402,171 395,402 20.39%
NOSH 1,310,284 1,171,608 1,152,816 196,343 181,098 181,158 181,377 38.99%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.42% 4.45% 9.58% 6.29% 1.71% 2.38% 3.74% -
ROE 15.26% 14.67% 28.22% 24.49% 7.97% 7.62% 11.72% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 331.27 232.17 212.51 1,109.40 965.80 723.87 622.87 -9.97%
EPS 14.04 11.44 20.88 71.76 21.12 16.92 25.56 -9.49%
DPS 6.00 4.80 6.00 12.00 8.80 8.00 20.00 -18.16%
NAPS 0.92 0.78 0.74 2.93 2.65 2.22 2.18 -13.38%
Adjusted Per Share Value based on latest NOSH - 196,343
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 110.31 69.13 62.26 55.36 44.45 33.33 28.71 25.12%
EPS 4.68 3.41 6.12 3.58 0.97 0.78 1.18 25.78%
DPS 2.00 1.43 1.76 0.60 0.41 0.37 0.92 13.80%
NAPS 0.3064 0.2323 0.2168 0.1462 0.122 0.1022 0.1005 20.39%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.08 1.42 1.55 2.48 1.35 1.50 1.36 -
P/RPS 0.93 0.61 0.73 0.22 0.14 0.21 0.22 27.13%
P/EPS 21.94 12.41 7.42 3.46 6.39 8.87 5.32 26.60%
EY 4.56 8.06 13.47 28.94 15.64 11.28 18.79 -21.00%
DY 1.95 3.38 3.87 4.84 6.52 5.33 14.71 -28.57%
P/NAPS 3.35 1.82 2.09 0.85 0.51 0.68 0.62 32.43%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 -
Price 3.10 1.38 1.57 2.17 1.40 1.45 1.57 -
P/RPS 0.94 0.59 0.74 0.20 0.14 0.20 0.25 24.67%
P/EPS 22.08 12.06 7.52 3.02 6.63 8.57 6.14 23.75%
EY 4.53 8.29 13.30 33.07 15.09 11.67 16.28 -19.18%
DY 1.94 3.48 3.82 5.53 6.29 5.52 12.74 -26.90%
P/NAPS 3.37 1.77 2.12 0.74 0.53 0.65 0.72 29.30%

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