[VS] YoY TTM Result on 31-Jan-2014 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 8.12%
YoY- 84.38%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 2,505,904 2,040,521 1,920,391 1,406,762 1,215,567 1,072,118 945,136 17.62%
PBT 137,245 202,200 93,546 55,292 37,593 41,071 54,517 16.61%
Tax -47,595 -41,349 -6,585 -11,588 -11,641 -25,389 -16,872 18.84%
NP 89,650 160,851 86,961 43,704 25,952 15,682 37,645 15.54%
-
NP to SH 99,265 166,896 93,833 49,527 26,861 22,839 38,910 16.87%
-
Tax Rate 34.68% 20.45% 7.04% 20.96% 30.97% 61.82% 30.95% -
Total Cost 2,416,254 1,879,670 1,833,430 1,363,058 1,189,615 1,056,436 907,491 17.71%
-
Net Worth 987,584 858,649 605,159 491,989 446,000 393,801 387,767 16.84%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 46,786 55,449 9,463 9,420 7,355 20,861 17,053 18.30%
Div Payout % 47.13% 33.22% 10.09% 19.02% 27.38% 91.34% 43.83% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 987,584 858,649 605,159 491,989 446,000 393,801 387,767 16.84%
NOSH 1,175,695 1,160,337 201,719 181,545 200,000 181,475 180,357 36.63%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 3.58% 7.88% 4.53% 3.11% 2.13% 1.46% 3.98% -
ROE 10.05% 19.44% 15.51% 10.07% 6.02% 5.80% 10.03% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 213.14 175.86 952.01 774.88 607.78 590.78 524.04 -13.91%
EPS 8.44 14.38 46.52 27.28 13.43 12.59 21.57 -14.46%
DPS 4.00 4.78 4.69 5.19 3.68 11.50 9.50 -13.41%
NAPS 0.84 0.74 3.00 2.71 2.23 2.17 2.15 -14.48%
Adjusted Per Share Value based on latest NOSH - 181,545
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 63.70 51.87 48.81 35.76 30.90 27.25 24.02 17.63%
EPS 2.52 4.24 2.39 1.26 0.68 0.58 0.99 16.83%
DPS 1.19 1.41 0.24 0.24 0.19 0.53 0.43 18.47%
NAPS 0.251 0.2183 0.1538 0.1251 0.1134 0.1001 0.0986 16.83%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.50 1.34 3.60 1.44 1.38 1.59 1.91 -
P/RPS 0.70 0.76 0.38 0.19 0.23 0.27 0.36 11.70%
P/EPS 17.77 9.32 7.74 5.28 10.28 12.63 8.85 12.30%
EY 5.63 10.73 12.92 18.94 9.73 7.92 11.30 -10.95%
DY 2.67 3.57 1.30 3.60 2.66 7.23 4.97 -9.82%
P/NAPS 1.79 1.81 1.20 0.53 0.62 0.73 0.89 12.33%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 -
Price 1.74 1.26 4.41 1.49 1.39 1.55 1.96 -
P/RPS 0.82 0.72 0.46 0.19 0.23 0.26 0.37 14.16%
P/EPS 20.61 8.76 9.48 5.46 10.35 12.32 9.09 14.60%
EY 4.85 11.42 10.55 18.31 9.66 8.12 11.01 -12.76%
DY 2.30 3.79 1.06 3.48 2.65 7.42 4.85 -11.68%
P/NAPS 2.07 1.70 1.47 0.55 0.62 0.71 0.91 14.66%

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