[VS] YoY Quarter Result on 31-Jan-2015 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -48.06%
YoY- 386.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,113,297 763,838 501,113 465,384 367,370 233,943 265,769 26.93%
PBT 68,515 60,557 35,811 25,456 6,424 294 9,027 40.14%
Tax -12,851 -18,581 -7,687 -8,282 -2,771 -697 -2,507 31.27%
NP 55,664 41,976 28,124 17,174 3,653 -403 6,520 42.91%
-
NP to SH 45,279 35,506 27,500 18,296 3,758 40 6,642 37.65%
-
Tax Rate 18.76% 30.68% 21.47% 32.53% 43.14% 237.07% 27.77% -
Total Cost 1,057,633 721,862 472,989 448,210 363,717 234,346 259,249 26.37%
-
Net Worth 1,205,245 987,584 858,649 609,194 491,989 446,000 393,801 20.47%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 19,232 14,108 9,282 6,051 - - 3,629 32.00%
Div Payout % 42.48% 39.74% 33.76% 33.08% - - 54.64% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,205,245 987,584 858,649 609,194 491,989 446,000 393,801 20.47%
NOSH 1,311,365 1,175,695 1,160,337 201,719 181,545 200,000 181,475 39.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.00% 5.50% 5.61% 3.69% 0.99% -0.17% 2.45% -
ROE 3.76% 3.60% 3.20% 3.00% 0.76% 0.01% 1.69% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 86.83 64.97 43.19 230.71 202.36 116.97 146.45 -8.33%
EPS 3.53 3.02 2.37 9.07 2.07 0.02 3.66 -0.60%
DPS 1.50 1.20 0.80 3.00 0.00 0.00 2.00 -4.67%
NAPS 0.94 0.84 0.74 3.02 2.71 2.23 2.17 -13.00%
Adjusted Per Share Value based on latest NOSH - 201,719
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 28.68 19.68 12.91 11.99 9.46 6.03 6.85 26.92%
EPS 1.17 0.91 0.71 0.47 0.10 0.00 0.17 37.87%
DPS 0.50 0.36 0.24 0.16 0.00 0.00 0.09 33.04%
NAPS 0.3105 0.2544 0.2212 0.157 0.1268 0.1149 0.1015 20.46%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 3.05 1.50 1.34 3.60 1.44 1.38 1.59 -
P/RPS 3.51 2.31 3.10 1.56 0.71 1.18 1.09 21.49%
P/EPS 86.37 49.67 56.54 39.69 69.57 6,900.00 43.44 12.12%
EY 1.16 2.01 1.77 2.52 1.44 0.01 2.30 -10.77%
DY 0.49 0.80 0.60 0.83 0.00 0.00 1.26 -14.55%
P/NAPS 3.24 1.79 1.81 1.19 0.53 0.62 0.73 28.16%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 -
Price 2.52 1.74 1.26 4.41 1.49 1.39 1.55 -
P/RPS 2.90 2.68 2.92 1.91 0.74 1.19 1.06 18.24%
P/EPS 71.36 57.62 53.16 48.62 71.98 6,950.00 42.35 9.07%
EY 1.40 1.74 1.88 2.06 1.39 0.01 2.36 -8.32%
DY 0.60 0.69 0.63 0.68 0.00 0.00 1.29 -11.96%
P/NAPS 2.68 2.07 1.70 1.46 0.55 0.62 0.71 24.75%

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