[VS] YoY Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 49.54%
YoY- 367.09%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 3,078,255 2,297,964 1,621,422 1,430,042 1,180,629 804,131 835,104 24.27%
PBT 151,319 175,851 133,009 102,613 20,741 10,638 37,178 26.34%
Tax -36,866 -53,633 -28,450 -27,337 -8,448 -3,569 -9,742 24.82%
NP 114,453 122,218 104,559 75,276 12,293 7,069 27,436 26.86%
-
NP to SH 112,325 119,513 106,984 80,036 17,135 7,741 28,885 25.38%
-
Tax Rate 24.36% 30.50% 21.39% 26.64% 40.73% 33.55% 26.20% -
Total Cost 2,963,802 2,175,746 1,516,863 1,354,766 1,168,336 797,062 807,668 24.18%
-
Net Worth 1,246,345 1,011,625 857,726 619,997 485,431 402,459 402,793 20.70%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 46,406 45,876 35,931 24,155 8,513 3,625 16,329 19.00%
Div Payout % 41.31% 38.39% 33.59% 30.18% 49.68% 46.84% 56.53% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,246,345 1,011,625 857,726 619,997 485,431 402,459 402,793 20.70%
NOSH 1,333,533 1,176,309 1,159,089 201,297 181,131 181,288 181,438 39.41%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 3.72% 5.32% 6.45% 5.26% 1.04% 0.88% 3.29% -
ROE 9.01% 11.81% 12.47% 12.91% 3.53% 1.92% 7.17% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 232.16 195.35 139.89 710.41 651.81 443.57 460.27 -10.77%
EPS 8.80 10.16 9.23 39.76 9.46 4.27 15.92 -9.40%
DPS 3.50 3.90 3.10 12.00 4.70 2.00 9.00 -14.55%
NAPS 0.94 0.86 0.74 3.08 2.68 2.22 2.22 -13.33%
Adjusted Per Share Value based on latest NOSH - 205,709
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 78.23 58.40 41.21 36.34 30.00 20.44 21.22 24.27%
EPS 2.85 3.04 2.72 2.03 0.44 0.20 0.73 25.47%
DPS 1.18 1.17 0.91 0.61 0.22 0.09 0.42 18.77%
NAPS 0.3168 0.2571 0.218 0.1576 0.1234 0.1023 0.1024 20.70%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 2.25 2.00 1.21 3.94 1.62 1.29 1.59 -
P/RPS 0.97 1.02 0.86 0.55 0.25 0.29 0.35 18.50%
P/EPS 26.56 19.69 13.11 9.91 17.12 30.21 9.99 17.69%
EY 3.77 5.08 7.63 10.09 5.84 3.31 10.01 -15.01%
DY 1.56 1.95 2.56 3.05 2.90 1.55 5.66 -19.32%
P/NAPS 2.39 2.33 1.64 1.28 0.60 0.58 0.72 22.12%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 -
Price 1.42 2.03 1.19 4.49 1.60 1.28 1.58 -
P/RPS 0.61 1.04 0.85 0.63 0.25 0.29 0.34 10.22%
P/EPS 16.76 19.98 12.89 11.29 16.91 29.98 9.92 9.12%
EY 5.97 5.00 7.76 8.86 5.91 3.34 10.08 -8.35%
DY 2.46 1.92 2.61 2.67 2.94 1.56 5.70 -13.06%
P/NAPS 1.51 2.36 1.61 1.46 0.60 0.58 0.71 13.39%

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