[VS] YoY Quarter Result on 30-Apr-2014 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 1.52%
YoY- 9939.47%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 854,108 507,844 420,100 375,996 242,349 286,897 262,052 21.74%
PBT 69,801 22,338 34,456 4,137 -121 15,221 13,144 32.05%
Tax -19,793 -4,577 -10,592 -2,965 -194 -4,865 -3,832 31.44%
NP 50,008 17,761 23,864 1,172 -315 10,356 9,312 32.29%
-
NP to SH 50,499 19,307 26,516 3,815 38 10,653 8,562 34.37%
-
Tax Rate 28.36% 20.49% 30.74% 71.67% - 31.96% 29.15% -
Total Cost 804,100 490,083 396,236 374,824 242,664 276,541 252,740 21.25%
-
Net Worth 1,019,463 860,673 633,586 484,559 421,800 402,205 397,262 16.99%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 17,781 9,304 12,342 4,520 - 3,623 2,720 36.70%
Div Payout % 35.21% 48.19% 46.55% 118.48% - 34.01% 31.78% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,019,463 860,673 633,586 484,559 421,800 402,205 397,262 16.99%
NOSH 1,185,422 1,163,072 205,709 180,805 190,000 181,173 181,398 36.69%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 5.85% 3.50% 5.68% 0.31% -0.13% 3.61% 3.55% -
ROE 4.95% 2.24% 4.19% 0.79% 0.01% 2.65% 2.16% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 72.05 43.66 204.22 207.96 127.55 158.35 144.46 -10.93%
EPS 4.26 1.66 12.89 2.11 0.02 5.88 4.72 -1.69%
DPS 1.50 0.80 6.00 2.50 0.00 2.00 1.50 0.00%
NAPS 0.86 0.74 3.08 2.68 2.22 2.22 2.19 -14.41%
Adjusted Per Share Value based on latest NOSH - 180,805
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 21.71 12.91 10.68 9.56 6.16 7.29 6.66 21.74%
EPS 1.28 0.49 0.67 0.10 0.00 0.27 0.22 34.07%
DPS 0.45 0.24 0.31 0.11 0.00 0.09 0.07 36.32%
NAPS 0.2591 0.2188 0.161 0.1232 0.1072 0.1022 0.101 16.98%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.00 1.21 3.94 1.62 1.29 1.59 1.90 -
P/RPS 2.78 2.77 1.93 0.78 1.01 1.00 1.32 13.20%
P/EPS 46.95 72.89 30.57 76.78 6,450.00 27.04 40.25 2.59%
EY 2.13 1.37 3.27 1.30 0.02 3.70 2.48 -2.50%
DY 0.75 0.66 1.52 1.54 0.00 1.26 0.79 -0.86%
P/NAPS 2.33 1.64 1.28 0.60 0.58 0.72 0.87 17.82%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 -
Price 2.03 1.19 4.49 1.60 1.28 1.58 1.66 -
P/RPS 2.82 2.73 2.20 0.77 1.00 1.00 1.15 16.10%
P/EPS 47.65 71.69 34.83 75.83 6,400.00 26.87 35.17 5.18%
EY 2.10 1.39 2.87 1.32 0.02 3.72 2.84 -4.90%
DY 0.74 0.67 1.34 1.56 0.00 1.27 0.90 -3.20%
P/NAPS 2.36 1.61 1.46 0.60 0.58 0.71 0.76 20.76%

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