[VS] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -99.48%
YoY- -99.4%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 501,113 465,384 367,370 233,943 265,769 255,513 181,109 18.47%
PBT 35,811 25,456 6,424 294 9,027 14,121 7,066 31.04%
Tax -7,687 -8,282 -2,771 -697 -2,507 -4,387 -2,618 19.65%
NP 28,124 17,174 3,653 -403 6,520 9,734 4,448 35.96%
-
NP to SH 27,500 18,296 3,758 40 6,642 10,100 4,435 35.52%
-
Tax Rate 21.47% 32.53% 43.14% 237.07% 27.77% 31.07% 37.05% -
Total Cost 472,989 448,210 363,717 234,346 259,249 245,779 176,661 17.82%
-
Net Worth 858,649 609,194 491,989 446,000 393,801 387,767 366,291 15.24%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 9,282 6,051 - - 3,629 4,508 2,693 22.89%
Div Payout % 33.76% 33.08% - - 54.64% 44.64% 60.73% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 858,649 609,194 491,989 446,000 393,801 387,767 366,291 15.24%
NOSH 1,160,337 201,719 181,545 200,000 181,475 180,357 179,554 36.45%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.61% 3.69% 0.99% -0.17% 2.45% 3.81% 2.46% -
ROE 3.20% 3.00% 0.76% 0.01% 1.69% 2.60% 1.21% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 43.19 230.71 202.36 116.97 146.45 141.67 100.87 -13.17%
EPS 2.37 9.07 2.07 0.02 3.66 5.60 2.47 -0.68%
DPS 0.80 3.00 0.00 0.00 2.00 2.50 1.50 -9.94%
NAPS 0.74 3.02 2.71 2.23 2.17 2.15 2.04 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.91 11.99 9.47 6.03 6.85 6.58 4.67 18.45%
EPS 0.71 0.47 0.10 0.00 0.17 0.26 0.11 36.43%
DPS 0.24 0.16 0.00 0.00 0.09 0.12 0.07 22.78%
NAPS 0.2212 0.157 0.1268 0.1149 0.1015 0.0999 0.0944 15.24%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.34 3.60 1.44 1.38 1.59 1.91 1.23 -
P/RPS 3.10 1.56 0.71 1.18 1.09 1.35 1.22 16.80%
P/EPS 56.54 39.69 69.57 6,900.00 43.44 34.11 49.80 2.13%
EY 1.77 2.52 1.44 0.01 2.30 2.93 2.01 -2.09%
DY 0.60 0.83 0.00 0.00 1.26 1.31 1.22 -11.15%
P/NAPS 1.81 1.19 0.53 0.62 0.73 0.89 0.60 20.19%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 30/03/10 -
Price 1.26 4.41 1.49 1.39 1.55 1.96 1.31 -
P/RPS 2.92 1.91 0.74 1.19 1.06 1.38 1.30 14.43%
P/EPS 53.16 48.62 71.98 6,950.00 42.35 35.00 53.04 0.03%
EY 1.88 2.06 1.39 0.01 2.36 2.86 1.89 -0.08%
DY 0.63 0.68 0.00 0.00 1.29 1.28 1.15 -9.53%
P/NAPS 1.70 1.46 0.55 0.62 0.71 0.91 0.64 17.67%

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