[VS] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -5.0%
YoY- -99.64%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 507,844 420,100 375,996 242,349 286,897 262,052 192,716 17.50%
PBT 22,338 34,456 4,137 -121 15,221 13,144 10,763 12.92%
Tax -4,577 -10,592 -2,965 -194 -4,865 -3,832 -4,416 0.59%
NP 17,761 23,864 1,172 -315 10,356 9,312 6,347 18.69%
-
NP to SH 19,307 26,516 3,815 38 10,653 8,562 6,509 19.84%
-
Tax Rate 20.49% 30.74% 71.67% - 31.96% 29.15% 41.03% -
Total Cost 490,083 396,236 374,824 242,664 276,541 252,740 186,369 17.46%
-
Net Worth 860,673 633,586 484,559 421,800 402,205 397,262 362,208 15.50%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 9,304 12,342 4,520 - 3,623 2,720 - -
Div Payout % 48.19% 46.55% 118.48% - 34.01% 31.78% - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 860,673 633,586 484,559 421,800 402,205 397,262 362,208 15.50%
NOSH 1,163,072 205,709 180,805 190,000 181,173 181,398 179,311 36.52%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.50% 5.68% 0.31% -0.13% 3.61% 3.55% 3.29% -
ROE 2.24% 4.19% 0.79% 0.01% 2.65% 2.16% 1.80% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 43.66 204.22 207.96 127.55 158.35 144.46 107.48 -13.92%
EPS 1.66 12.89 2.11 0.02 5.88 4.72 3.63 -12.21%
DPS 0.80 6.00 2.50 0.00 2.00 1.50 0.00 -
NAPS 0.74 3.08 2.68 2.22 2.22 2.19 2.02 -15.39%
Adjusted Per Share Value based on latest NOSH - 190,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 12.91 10.68 9.56 6.16 7.29 6.66 4.90 17.50%
EPS 0.49 0.67 0.10 0.00 0.27 0.22 0.17 19.27%
DPS 0.24 0.31 0.11 0.00 0.09 0.07 0.00 -
NAPS 0.2188 0.161 0.1232 0.1072 0.1022 0.101 0.0921 15.49%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.21 3.94 1.62 1.29 1.59 1.90 1.30 -
P/RPS 2.77 1.93 0.78 1.01 1.00 1.32 1.21 14.78%
P/EPS 72.89 30.57 76.78 6,450.00 27.04 40.25 35.81 12.56%
EY 1.37 3.27 1.30 0.02 3.70 2.48 2.79 -11.16%
DY 0.66 1.52 1.54 0.00 1.26 0.79 0.00 -
P/NAPS 1.64 1.28 0.60 0.58 0.72 0.87 0.64 16.96%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 29/06/10 -
Price 1.19 4.49 1.60 1.28 1.58 1.66 1.20 -
P/RPS 2.73 2.20 0.77 1.00 1.00 1.15 1.12 15.99%
P/EPS 71.69 34.83 75.83 6,400.00 26.87 35.17 33.06 13.75%
EY 1.39 2.87 1.32 0.02 3.72 2.84 3.02 -12.12%
DY 0.67 1.34 1.56 0.00 1.27 0.90 0.00 -
P/NAPS 1.61 1.46 0.60 0.58 0.71 0.76 0.59 18.19%

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