[VS] YoY Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 213.0%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 3,281,350 2,175,626 1,936,885 1,715,082 1,163,911 1,201,992 1,026,818 21.34%
PBT 223,673 141,866 159,686 41,993 49,447 48,791 51,363 27.76%
Tax -65,856 -37,628 -34,221 4,677 -9,480 -13,143 -29,927 14.03%
NP 157,817 104,238 125,465 46,670 39,967 35,648 21,436 39.43%
-
NP to SH 156,319 117,928 132,739 53,633 43,910 37,390 27,721 33.37%
-
Tax Rate 29.44% 26.52% 21.43% -11.14% 19.17% 26.94% 58.27% -
Total Cost 3,123,533 2,071,388 1,811,420 1,668,412 1,123,944 1,166,344 1,005,382 20.77%
-
Net Worth 1,039,763 871,389 700,247 103,466 480,237 407,904 386,720 17.90%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 69,711 54,607 49,429 4,247 90 27,193 16,263 27.42%
Div Payout % 44.60% 46.31% 37.24% 7.92% 0.21% 72.73% 58.67% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,039,763 871,389 700,247 103,466 480,237 407,904 386,720 17.90%
NOSH 1,181,549 1,161,852 1,029,774 181,520 181,221 181,291 180,710 36.70%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 4.81% 4.79% 6.48% 2.72% 3.43% 2.97% 2.09% -
ROE 15.03% 13.53% 18.96% 51.84% 9.14% 9.17% 7.17% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 277.72 187.25 188.09 944.84 642.26 663.02 568.21 -11.23%
EPS 13.23 10.15 12.88 5.91 24.23 20.62 15.34 -2.43%
DPS 5.90 4.70 4.80 2.34 0.05 15.00 9.00 -6.78%
NAPS 0.88 0.75 0.68 0.57 2.65 2.25 2.14 -13.75%
Adjusted Per Share Value based on latest NOSH - 182,523
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 83.41 55.30 49.23 43.59 29.58 30.55 26.10 21.34%
EPS 3.97 3.00 3.37 1.36 1.12 0.95 0.70 33.50%
DPS 1.77 1.39 1.26 0.11 0.00 0.69 0.41 27.57%
NAPS 0.2643 0.2215 0.178 0.0263 0.1221 0.1037 0.0983 17.90%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.20 1.32 6.35 1.99 1.25 1.59 1.55 -
P/RPS 0.79 0.70 3.38 0.21 0.19 0.24 0.27 19.57%
P/EPS 16.63 13.00 49.26 6.74 5.16 7.71 10.10 8.65%
EY 6.01 7.69 2.03 14.85 19.38 12.97 9.90 -7.97%
DY 2.68 3.56 0.76 1.18 0.04 9.43 5.81 -12.08%
P/NAPS 2.50 1.76 9.34 3.49 0.47 0.71 0.72 23.03%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 29/09/11 -
Price 2.53 1.34 1.47 2.59 1.25 1.49 1.31 -
P/RPS 0.91 0.72 0.78 0.27 0.19 0.22 0.23 25.73%
P/EPS 19.12 13.20 11.40 8.77 5.16 7.22 8.54 14.36%
EY 5.23 7.57 8.77 11.41 19.38 13.84 11.71 -12.55%
DY 2.33 3.51 3.27 0.90 0.04 10.07 6.87 -16.47%
P/NAPS 2.88 1.79 2.16 4.54 0.47 0.66 0.61 29.49%

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