[VS] YoY Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -34.32%
YoY- 268.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,085,147 680,018 612,465 544,558 437,263 327,839 282,438 25.12%
PBT 54,406 45,493 74,860 42,701 10,180 10,465 12,930 27.03%
Tax -17,257 -15,259 -16,186 -8,463 -2,712 -2,678 -2,370 39.17%
NP 37,149 30,234 58,674 34,238 7,468 7,787 10,560 23.30%
-
NP to SH 45,991 33,508 60,177 35,224 9,562 7,663 11,590 25.79%
-
Tax Rate 31.72% 33.54% 21.62% 19.82% 26.64% 25.59% 18.33% -
Total Cost 1,047,998 649,784 553,791 510,320 429,795 320,052 271,878 25.19%
-
Net Worth 1,205,462 913,854 853,083 575,286 479,910 402,171 395,402 20.39%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 19,654 14,059 17,292 5,890 3,984 3,623 9,068 13.74%
Div Payout % 42.74% 41.96% 28.74% 16.72% 41.67% 47.28% 78.25% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 1,205,462 913,854 853,083 575,286 479,910 402,171 395,402 20.39%
NOSH 1,310,284 1,171,608 1,152,816 196,343 181,098 181,158 181,377 38.99%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.42% 4.45% 9.58% 6.29% 1.71% 2.38% 3.74% -
ROE 3.82% 3.67% 7.05% 6.12% 1.99% 1.91% 2.93% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 82.82 58.04 53.13 277.35 241.45 180.97 155.72 -9.97%
EPS 3.51 2.86 5.22 17.94 5.28 4.23 6.39 -9.49%
DPS 1.50 1.20 1.50 3.00 2.20 2.00 5.00 -18.16%
NAPS 0.92 0.78 0.74 2.93 2.65 2.22 2.18 -13.38%
Adjusted Per Share Value based on latest NOSH - 196,343
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 27.59 17.29 15.57 13.84 11.12 8.33 7.18 25.12%
EPS 1.17 0.85 1.53 0.90 0.24 0.19 0.29 26.14%
DPS 0.50 0.36 0.44 0.15 0.10 0.09 0.23 13.80%
NAPS 0.3064 0.2323 0.2169 0.1462 0.122 0.1022 0.1005 20.39%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.08 1.42 1.55 2.48 1.35 1.50 1.36 -
P/RPS 3.72 2.45 2.92 0.89 0.56 0.83 0.87 27.37%
P/EPS 87.75 49.65 29.69 13.82 25.57 35.46 21.28 26.60%
EY 1.14 2.01 3.37 7.23 3.91 2.82 4.70 -21.01%
DY 0.49 0.85 0.97 1.21 1.63 1.33 3.68 -28.51%
P/NAPS 3.35 1.82 2.09 0.85 0.51 0.68 0.62 32.43%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 -
Price 3.10 1.38 1.57 2.17 1.40 1.45 1.57 -
P/RPS 3.74 2.38 2.96 0.78 0.58 0.80 1.01 24.35%
P/EPS 88.32 48.25 30.08 12.10 26.52 34.28 24.57 23.74%
EY 1.13 2.07 3.32 8.27 3.77 2.92 4.07 -19.21%
DY 0.48 0.87 0.96 1.38 1.57 1.38 3.18 -27.01%
P/NAPS 3.37 1.77 2.12 0.74 0.53 0.65 0.72 29.30%

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