[VS] YoY TTM 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- 18.33%
YoY- 89.46%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 4,035,938 2,505,904 2,040,521 1,920,391 1,406,762 1,215,567 1,072,118 24.69%
PBT 240,544 137,245 202,200 93,546 55,292 37,593 41,071 34.22%
Tax -62,124 -47,595 -41,349 -6,585 -11,588 -11,641 -25,389 16.06%
NP 178,420 89,650 160,851 86,961 43,704 25,952 15,682 49.91%
-
NP to SH 178,575 99,265 166,896 93,833 49,527 26,861 22,839 40.83%
-
Tax Rate 25.83% 34.68% 20.45% 7.04% 20.96% 30.97% 61.82% -
Total Cost 3,857,518 2,416,254 1,879,670 1,833,430 1,363,058 1,189,615 1,056,436 24.06%
-
Net Worth 1,205,245 987,584 858,649 605,159 491,989 446,000 393,801 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 68,618 46,786 55,449 9,463 9,420 7,355 20,861 21.92%
Div Payout % 38.43% 47.13% 33.22% 10.09% 19.02% 27.38% 91.34% -
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 1,205,245 987,584 858,649 605,159 491,989 446,000 393,801 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 4.42% 3.58% 7.88% 4.53% 3.11% 2.13% 1.46% -
ROE 14.82% 10.05% 19.44% 15.51% 10.07% 6.02% 5.80% -
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 314.77 213.14 175.86 952.01 774.88 607.78 590.78 -9.95%
EPS 13.93 8.44 14.38 46.52 27.28 13.43 12.59 1.69%
DPS 5.35 4.00 4.78 4.69 5.19 3.68 11.50 -11.96%
NAPS 0.94 0.84 0.74 3.00 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 103.89 64.51 52.53 49.43 36.21 31.29 27.60 24.69%
EPS 4.60 2.56 4.30 2.42 1.27 0.69 0.59 40.77%
DPS 1.77 1.20 1.43 0.24 0.24 0.19 0.54 21.85%
NAPS 0.3103 0.2542 0.221 0.1558 0.1266 0.1148 0.1014 20.47%
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 0.97 0.70 0.76 0.38 0.19 0.23 0.27 23.73%
P/EPS 21.90 17.77 9.32 7.74 5.28 10.28 12.63 9.59%
EY 4.57 5.63 10.73 12.92 18.94 9.73 7.92 -8.74%
DY 1.75 2.67 3.57 1.30 3.60 2.66 7.23 -21.03%
P/NAPS 3.24 1.79 1.81 1.20 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 0.80 0.82 0.72 0.46 0.19 0.23 0.26 20.58%
P/EPS 18.09 20.61 8.76 9.48 5.46 10.35 12.32 6.60%
EY 5.53 4.85 11.42 10.55 18.31 9.66 8.12 -6.19%
DY 2.12 2.30 3.79 1.06 3.48 2.65 7.42 -18.82%
P/NAPS 2.68 2.07 1.70 1.47 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