[VS] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 467.24%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,175,626 1,936,885 1,715,082 1,163,911 1,201,992 1,026,818 800,170 18.12%
PBT 141,866 159,686 41,993 49,447 48,791 51,363 36,819 25.18%
Tax -37,628 -34,221 4,677 -9,480 -13,143 -29,927 -13,288 18.92%
NP 104,238 125,465 46,670 39,967 35,648 21,436 23,531 28.12%
-
NP to SH 117,928 132,739 53,633 43,910 37,390 27,721 24,290 30.09%
-
Tax Rate 26.52% 21.43% -11.14% 19.17% 26.94% 58.27% 36.09% -
Total Cost 2,071,388 1,811,420 1,668,412 1,123,944 1,166,344 1,005,382 776,639 17.74%
-
Net Worth 871,389 700,247 103,466 480,237 407,904 386,720 374,657 15.09%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 54,607 49,429 4,247 90 27,193 16,263 11,652 29.33%
Div Payout % 46.31% 37.24% 7.92% 0.21% 72.73% 58.67% 47.97% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 871,389 700,247 103,466 480,237 407,904 386,720 374,657 15.09%
NOSH 1,161,852 1,029,774 181,520 181,221 181,291 180,710 179,261 36.50%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.79% 6.48% 2.72% 3.43% 2.97% 2.09% 2.94% -
ROE 13.53% 18.96% 51.84% 9.14% 9.17% 7.17% 6.48% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 187.25 188.09 944.84 642.26 663.02 568.21 446.37 -13.46%
EPS 10.15 12.88 5.91 24.23 20.62 15.34 13.55 -4.69%
DPS 4.70 4.80 2.34 0.05 15.00 9.00 6.50 -5.25%
NAPS 0.75 0.68 0.57 2.65 2.25 2.14 2.09 -15.68%
Adjusted Per Share Value based on latest NOSH - 181,207
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 55.30 49.23 43.59 29.58 30.55 26.10 20.34 18.12%
EPS 3.00 3.37 1.36 1.12 0.95 0.70 0.62 30.02%
DPS 1.39 1.26 0.11 0.00 0.69 0.41 0.30 29.08%
NAPS 0.2215 0.178 0.0263 0.1221 0.1037 0.0983 0.0952 15.09%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.32 6.35 1.99 1.25 1.59 1.55 1.22 -
P/RPS 0.70 3.38 0.21 0.19 0.24 0.27 0.27 17.19%
P/EPS 13.00 49.26 6.74 5.16 7.71 10.10 9.00 6.31%
EY 7.69 2.03 14.85 19.38 12.97 9.90 11.11 -5.94%
DY 3.56 0.76 1.18 0.04 9.43 5.81 5.33 -6.49%
P/NAPS 1.76 9.34 3.49 0.47 0.71 0.72 0.58 20.30%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 29/09/11 29/09/10 -
Price 1.34 1.47 2.59 1.25 1.49 1.31 1.42 -
P/RPS 0.72 0.78 0.27 0.19 0.22 0.23 0.32 14.45%
P/EPS 13.20 11.40 8.77 5.16 7.22 8.54 10.48 3.91%
EY 7.57 8.77 11.41 19.38 13.84 11.71 9.54 -3.77%
DY 3.51 3.27 0.90 0.04 10.07 6.87 4.58 -4.33%
P/NAPS 1.79 2.16 4.54 0.47 0.66 0.61 0.68 17.48%

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