[VS] YoY Quarter Result on 31-Jul-2015 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 98.76%
YoY- 44.4%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 1,010,936 983,386 554,204 506,843 534,453 359,780 366,888 18.39%
PBT 25,048 47,822 8,857 57,073 21,252 38,809 11,613 13.66%
Tax -1,267 -12,223 -9,178 -6,884 13,125 -5,911 -3,401 -15.16%
NP 23,781 35,599 -321 50,189 34,377 32,898 8,212 19.37%
-
NP to SH 38,441 36,806 10,944 52,703 36,498 36,169 8,505 28.56%
-
Tax Rate 5.06% 25.56% 103.62% 12.06% -61.76% 15.23% 29.29% -
Total Cost 987,155 947,787 554,525 456,654 500,076 326,882 358,676 18.37%
-
Net Worth 1,411,976 1,051,600 873,191 748,170 365,047 480,199 362,383 25.42%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 10,085 11,950 9,314 26,406 2,555 54 108 112.92%
Div Payout % 26.24% 32.47% 85.11% 50.10% 7.00% 0.15% 1.28% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,411,976 1,051,600 873,191 748,170 365,047 480,199 362,383 25.42%
NOSH 1,697,150 1,195,000 1,164,255 1,100,250 182,523 181,207 181,191 45.16%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 2.35% 3.62% -0.06% 9.90% 6.43% 9.14% 2.24% -
ROE 2.72% 3.50% 1.25% 7.04% 10.00% 7.53% 2.35% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 60.14 82.29 47.60 46.07 292.81 198.55 202.49 -18.31%
EPS 2.29 3.08 0.94 4.79 4.00 19.96 4.69 -11.25%
DPS 0.60 1.00 0.80 2.40 1.40 0.03 0.06 46.75%
NAPS 0.84 0.88 0.75 0.68 2.00 2.65 2.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 1,100,250
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.70 25.00 14.09 12.88 13.58 9.14 9.33 18.38%
EPS 0.98 0.94 0.28 1.34 0.93 0.92 0.22 28.25%
DPS 0.26 0.30 0.24 0.67 0.06 0.00 0.00 -
NAPS 0.3589 0.2673 0.2219 0.1902 0.0928 0.1221 0.0921 25.43%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.68 2.20 1.32 6.35 1.99 1.25 1.59 -
P/RPS 2.79 2.67 2.77 13.78 0.68 0.63 0.79 23.39%
P/EPS 73.46 71.43 140.43 132.57 9.95 6.26 33.87 13.76%
EY 1.36 1.40 0.71 0.75 10.05 15.97 2.95 -12.10%
DY 0.36 0.45 0.61 0.38 0.70 0.02 0.04 44.20%
P/NAPS 2.00 2.50 1.76 9.34 1.00 0.47 0.80 16.49%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/09/18 27/09/17 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 -
Price 1.62 2.53 1.34 1.47 2.59 1.25 1.49 -
P/RPS 2.69 3.07 2.82 3.19 0.88 0.63 0.74 23.98%
P/EPS 70.84 82.14 142.55 30.69 12.95 6.26 31.74 14.31%
EY 1.41 1.22 0.70 3.26 7.72 15.97 3.15 -12.53%
DY 0.37 0.40 0.60 1.63 0.54 0.02 0.04 44.86%
P/NAPS 1.93 2.88 1.79 2.16 1.30 0.47 0.75 17.05%

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