[VS] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -39.52%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,128,265 1,964,495 1,540,409 1,171,019 1,096,963 1,014,472 722,337 19.71%
PBT 190,082 123,865 59,550 22,251 43,148 56,898 26,417 38.90%
Tax -35,334 -14,212 -14,359 -6,970 -26,422 -16,288 -12,725 18.53%
NP 154,748 109,653 45,191 15,281 16,726 40,610 13,692 49.74%
-
NP to SH 159,687 116,534 53,304 16,246 24,930 40,963 13,630 50.64%
-
Tax Rate 18.59% 11.47% 24.11% 31.32% 61.24% 28.63% 48.17% -
Total Cost 1,973,517 1,854,842 1,495,218 1,155,738 1,080,237 973,862 708,645 18.59%
-
Net Worth 860,673 617,129 484,559 421,800 402,205 397,262 362,208 15.50%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 62,285 7,412 13,940 3,731 21,764 19,774 5,011 52.14%
Div Payout % 39.00% 6.36% 26.15% 22.97% 87.30% 48.27% 36.77% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 860,673 617,129 484,559 421,800 402,205 397,262 362,208 15.50%
NOSH 1,163,072 205,709 180,805 190,000 181,173 181,398 179,311 36.52%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.27% 5.58% 2.93% 1.30% 1.52% 4.00% 1.90% -
ROE 18.55% 18.88% 11.00% 3.85% 6.20% 10.31% 3.76% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 182.99 954.98 851.97 616.33 605.48 559.25 402.84 -12.31%
EPS 13.73 56.65 29.48 8.55 13.76 22.58 7.60 10.34%
DPS 5.36 3.60 7.70 1.96 12.00 11.00 2.80 11.41%
NAPS 0.74 3.00 2.68 2.22 2.22 2.19 2.02 -15.39%
Adjusted Per Share Value based on latest NOSH - 190,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 54.79 50.57 39.65 30.14 28.24 26.11 18.59 19.71%
EPS 4.11 3.00 1.37 0.42 0.64 1.05 0.35 50.70%
DPS 1.60 0.19 0.36 0.10 0.56 0.51 0.13 51.89%
NAPS 0.2216 0.1589 0.1247 0.1086 0.1035 0.1023 0.0932 15.51%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.21 3.94 1.62 1.29 1.59 1.90 1.30 -
P/RPS 0.66 0.41 0.19 0.21 0.26 0.34 0.32 12.81%
P/EPS 8.81 6.96 5.49 15.09 11.55 8.41 17.10 -10.45%
EY 11.35 14.38 18.20 6.63 8.65 11.89 5.85 11.66%
DY 4.43 0.91 4.75 1.52 7.55 5.79 2.15 12.79%
P/NAPS 1.64 1.31 0.60 0.58 0.72 0.87 0.64 16.96%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 29/06/10 -
Price 1.19 4.49 1.60 1.28 1.58 1.66 1.20 -
P/RPS 0.65 0.47 0.19 0.21 0.26 0.30 0.30 13.74%
P/EPS 8.67 7.93 5.43 14.97 11.48 7.35 15.79 -9.50%
EY 11.54 12.62 18.43 6.68 8.71 13.60 6.33 10.51%
DY 4.50 0.80 4.81 1.53 7.59 6.63 2.33 11.58%
P/NAPS 1.61 1.50 0.60 0.58 0.71 0.76 0.59 18.19%

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