[VS] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 51.94%
YoY- 301.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 2,198,444 1,443,856 1,113,578 1,009,942 804,633 561,782 548,207 26.01%
PBT 122,921 106,050 110,671 68,157 16,604 10,759 21,957 33.21%
Tax -30,108 -33,840 -23,873 -16,745 -5,483 -3,375 -4,877 35.40%
NP 92,813 72,210 86,798 51,412 11,121 7,384 17,080 32.55%
-
NP to SH 91,270 69,014 87,677 53,520 13,320 7,703 18,232 30.76%
-
Tax Rate 24.49% 31.91% 21.57% 24.57% 33.02% 31.37% 22.21% -
Total Cost 2,105,631 1,371,646 1,026,780 958,530 793,512 554,398 531,127 25.77%
-
Net Worth 1,205,245 984,240 855,949 601,079 491,118 404,180 393,666 20.48%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 38,465 28,121 26,603 11,941 3,986 3,624 12,698 20.26%
Div Payout % 42.14% 40.75% 30.34% 22.31% 29.93% 47.06% 69.65% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,205,245 984,240 855,949 601,079 491,118 404,180 393,666 20.48%
NOSH 1,311,365 1,171,714 1,156,688 199,033 181,224 181,247 181,412 39.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.22% 5.00% 7.79% 5.09% 1.38% 1.31% 3.12% -
ROE 7.57% 7.01% 10.24% 8.90% 2.71% 1.91% 4.63% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 171.46 123.23 96.27 507.42 444.00 309.95 302.19 -9.00%
EPS 7.30 5.89 7.58 26.89 7.35 4.25 10.05 -5.18%
DPS 3.00 2.40 2.30 6.00 2.20 2.00 7.00 -13.15%
NAPS 0.94 0.84 0.74 3.02 2.71 2.23 2.17 -13.00%
Adjusted Per Share Value based on latest NOSH - 201,719
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 56.59 37.17 28.67 26.00 20.71 14.46 14.11 26.02%
EPS 2.35 1.78 2.26 1.38 0.34 0.20 0.47 30.73%
DPS 0.99 0.72 0.68 0.31 0.10 0.09 0.33 20.07%
NAPS 0.3103 0.2534 0.2203 0.1547 0.1264 0.104 0.1013 20.49%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 3.05 1.50 1.34 3.60 1.44 1.38 1.59 -
P/RPS 1.78 1.22 1.39 0.71 0.32 0.45 0.53 22.35%
P/EPS 42.85 25.47 17.68 13.39 19.59 32.47 15.82 18.04%
EY 2.33 3.93 5.66 7.47 5.10 3.08 6.32 -15.30%
DY 0.98 1.60 1.72 1.67 1.53 1.45 4.40 -22.12%
P/NAPS 3.24 1.79 1.81 1.19 0.53 0.62 0.73 28.16%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 -
Price 2.52 1.74 1.26 4.41 1.49 1.39 1.55 -
P/RPS 1.47 1.41 1.31 0.87 0.34 0.45 0.51 19.27%
P/EPS 35.40 29.54 16.62 16.40 20.27 32.71 15.42 14.84%
EY 2.82 3.39 6.02 6.10 4.93 3.06 6.48 -12.93%
DY 1.19 1.38 1.83 1.36 1.48 1.44 4.52 -19.92%
P/NAPS 2.68 2.07 1.70 1.46 0.55 0.62 0.71 24.75%

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