[VS] YoY TTM Result on 30-Apr-2014 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 7.63%
YoY- 228.11%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 2,852,168 2,128,265 1,964,495 1,540,409 1,171,019 1,096,963 1,014,472 18.78%
PBT 184,708 190,082 123,865 59,550 22,251 43,148 56,898 21.66%
Tax -62,811 -35,334 -14,212 -14,359 -6,970 -26,422 -16,288 25.20%
NP 121,897 154,748 109,653 45,191 15,281 16,726 40,610 20.08%
-
NP to SH 130,457 159,687 116,534 53,304 16,246 24,930 40,963 21.27%
-
Tax Rate 34.01% 18.59% 11.47% 24.11% 31.32% 61.24% 28.63% -
Total Cost 2,730,271 1,973,517 1,854,842 1,495,218 1,155,738 1,080,237 973,862 18.72%
-
Net Worth 1,019,463 860,673 617,129 484,559 421,800 402,205 397,262 16.99%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 55,263 62,285 7,412 13,940 3,731 21,764 19,774 18.66%
Div Payout % 42.36% 39.00% 6.36% 26.15% 22.97% 87.30% 48.27% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,019,463 860,673 617,129 484,559 421,800 402,205 397,262 16.99%
NOSH 1,185,422 1,163,072 205,709 180,805 190,000 181,173 181,398 36.69%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 4.27% 7.27% 5.58% 2.93% 1.30% 1.52% 4.00% -
ROE 12.80% 18.55% 18.88% 11.00% 3.85% 6.20% 10.31% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 240.60 182.99 954.98 851.97 616.33 605.48 559.25 -13.10%
EPS 11.01 13.73 56.65 29.48 8.55 13.76 22.58 -11.27%
DPS 4.70 5.36 3.60 7.70 1.96 12.00 11.00 -13.20%
NAPS 0.86 0.74 3.00 2.68 2.22 2.22 2.19 -14.41%
Adjusted Per Share Value based on latest NOSH - 180,805
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 73.42 54.79 50.57 39.65 30.14 28.24 26.11 18.78%
EPS 3.36 4.11 3.00 1.37 0.42 0.64 1.05 21.37%
DPS 1.42 1.60 0.19 0.36 0.10 0.56 0.51 18.59%
NAPS 0.2624 0.2216 0.1589 0.1247 0.1086 0.1035 0.1023 16.98%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.00 1.21 3.94 1.62 1.29 1.59 1.90 -
P/RPS 0.83 0.66 0.41 0.19 0.21 0.26 0.34 16.02%
P/EPS 18.17 8.81 6.96 5.49 15.09 11.55 8.41 13.68%
EY 5.50 11.35 14.38 18.20 6.63 8.65 11.89 -12.04%
DY 2.35 4.43 0.91 4.75 1.52 7.55 5.79 -13.94%
P/NAPS 2.33 1.64 1.31 0.60 0.58 0.72 0.87 17.82%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 -
Price 2.03 1.19 4.49 1.60 1.28 1.58 1.66 -
P/RPS 0.84 0.65 0.47 0.19 0.21 0.26 0.30 18.70%
P/EPS 18.45 8.67 7.93 5.43 14.97 11.48 7.35 16.56%
EY 5.42 11.54 12.62 18.43 6.68 8.71 13.60 -14.20%
DY 2.32 4.50 0.80 4.81 1.53 7.59 6.63 -16.04%
P/NAPS 2.36 1.61 1.50 0.60 0.58 0.71 0.76 20.76%

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