[VS] YoY Quarter Result on 30-Apr-2015 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 44.93%
YoY- 595.05%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 879,811 854,108 507,844 420,100 375,996 242,349 286,897 20.52%
PBT 28,398 69,801 22,338 34,456 4,137 -121 15,221 10.94%
Tax -6,758 -19,793 -4,577 -10,592 -2,965 -194 -4,865 5.62%
NP 21,640 50,008 17,761 23,864 1,172 -315 10,356 13.06%
-
NP to SH 21,055 50,499 19,307 26,516 3,815 38 10,653 12.01%
-
Tax Rate 23.80% 28.36% 20.49% 30.74% 71.67% - 31.96% -
Total Cost 858,171 804,100 490,083 396,236 374,824 242,664 276,541 20.76%
-
Net Worth 1,246,345 1,019,463 860,673 633,586 484,559 421,800 402,205 20.73%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 6,629 17,781 9,304 12,342 4,520 - 3,623 10.58%
Div Payout % 31.49% 35.21% 48.19% 46.55% 118.48% - 34.01% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,246,345 1,019,463 860,673 633,586 484,559 421,800 402,205 20.73%
NOSH 1,333,533 1,185,422 1,163,072 205,709 180,805 190,000 181,173 39.45%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.46% 5.85% 3.50% 5.68% 0.31% -0.13% 3.61% -
ROE 1.69% 4.95% 2.24% 4.19% 0.79% 0.01% 2.65% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 66.36 72.05 43.66 204.22 207.96 127.55 158.35 -13.48%
EPS 1.59 4.26 1.66 12.89 2.11 0.02 5.88 -19.57%
DPS 0.50 1.50 0.80 6.00 2.50 0.00 2.00 -20.62%
NAPS 0.94 0.86 0.74 3.08 2.68 2.22 2.22 -13.33%
Adjusted Per Share Value based on latest NOSH - 205,709
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 22.36 21.71 12.91 10.68 9.56 6.16 7.29 20.52%
EPS 0.54 1.28 0.49 0.67 0.10 0.00 0.27 12.24%
DPS 0.17 0.45 0.24 0.31 0.11 0.00 0.09 11.17%
NAPS 0.3168 0.2591 0.2187 0.161 0.1231 0.1072 0.1022 20.74%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 2.25 2.00 1.21 3.94 1.62 1.29 1.59 -
P/RPS 3.39 2.78 2.77 1.93 0.78 1.01 1.00 22.55%
P/EPS 141.69 46.95 72.89 30.57 76.78 6,450.00 27.04 31.77%
EY 0.71 2.13 1.37 3.27 1.30 0.02 3.70 -24.04%
DY 0.22 0.75 0.66 1.52 1.54 0.00 1.26 -25.22%
P/NAPS 2.39 2.33 1.64 1.28 0.60 0.58 0.72 22.12%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 -
Price 1.42 2.03 1.19 4.49 1.60 1.28 1.58 -
P/RPS 2.14 2.82 2.73 2.20 0.77 1.00 1.00 13.51%
P/EPS 89.42 47.65 71.69 34.83 75.83 6,400.00 26.87 22.17%
EY 1.12 2.10 1.39 2.87 1.32 0.02 3.72 -18.12%
DY 0.35 0.74 0.67 1.34 1.56 0.00 1.27 -19.32%
P/NAPS 1.51 2.36 1.61 1.46 0.60 0.58 0.71 13.39%

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