[VS] YoY Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 39.3%
YoY- 72.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 1,443,856 1,113,578 1,009,942 804,633 561,782 548,207 502,907 19.19%
PBT 106,050 110,671 68,157 16,604 10,759 21,957 32,249 21.92%
Tax -33,840 -23,873 -16,745 -5,483 -3,375 -4,877 -9,415 23.74%
NP 72,210 86,798 51,412 11,121 7,384 17,080 22,834 21.13%
-
NP to SH 69,014 87,677 53,520 13,320 7,703 18,232 23,114 19.97%
-
Tax Rate 31.91% 21.57% 24.57% 33.02% 31.37% 22.21% 29.19% -
Total Cost 1,371,646 1,026,780 958,530 793,512 554,398 531,127 480,073 19.10%
-
Net Worth 984,240 855,949 601,079 491,118 404,180 393,666 386,431 16.84%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 28,121 26,603 11,941 3,986 3,624 12,698 8,088 23.05%
Div Payout % 40.75% 30.34% 22.31% 29.93% 47.06% 69.65% 34.99% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 984,240 855,949 601,079 491,118 404,180 393,666 386,431 16.84%
NOSH 1,171,714 1,156,688 199,033 181,224 181,247 181,412 179,735 36.63%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 5.00% 7.79% 5.09% 1.38% 1.31% 3.12% 4.54% -
ROE 7.01% 10.24% 8.90% 2.71% 1.91% 4.63% 5.98% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 123.23 96.27 507.42 444.00 309.95 302.19 279.80 -12.76%
EPS 5.89 7.58 26.89 7.35 4.25 10.05 12.86 -12.19%
DPS 2.40 2.30 6.00 2.20 2.00 7.00 4.50 -9.93%
NAPS 0.84 0.74 3.02 2.71 2.23 2.17 2.15 -14.48%
Adjusted Per Share Value based on latest NOSH - 181,545
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 37.17 28.67 26.00 20.71 14.46 14.11 12.95 19.19%
EPS 1.78 2.26 1.38 0.34 0.20 0.47 0.60 19.85%
DPS 0.72 0.68 0.31 0.10 0.09 0.33 0.21 22.77%
NAPS 0.2534 0.2203 0.1547 0.1264 0.104 0.1013 0.0995 16.84%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.50 1.34 3.60 1.44 1.38 1.59 1.91 -
P/RPS 1.22 1.39 0.71 0.32 0.45 0.53 0.68 10.22%
P/EPS 25.47 17.68 13.39 19.59 32.47 15.82 14.85 9.39%
EY 3.93 5.66 7.47 5.10 3.08 6.32 6.73 -8.56%
DY 1.60 1.72 1.67 1.53 1.45 4.40 2.36 -6.26%
P/NAPS 1.79 1.81 1.19 0.53 0.62 0.73 0.89 12.33%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 -
Price 1.74 1.26 4.41 1.49 1.39 1.55 1.96 -
P/RPS 1.41 1.31 0.87 0.34 0.45 0.51 0.70 12.36%
P/EPS 29.54 16.62 16.40 20.27 32.71 15.42 15.24 11.65%
EY 3.39 6.02 6.10 4.93 3.06 6.48 6.56 -10.40%
DY 1.38 1.83 1.36 1.48 1.44 4.52 2.30 -8.15%
P/NAPS 2.07 1.70 1.46 0.55 0.62 0.71 0.91 14.66%

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