[VS] YoY TTM Result on 31-Jul-2014 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 0.62%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 3,281,350 2,175,626 1,936,885 1,715,082 1,163,911 1,201,992 1,026,818 21.34%
PBT 223,673 141,866 159,686 41,993 49,447 48,791 51,363 27.76%
Tax -65,856 -37,628 -34,221 4,677 -9,480 -13,143 -29,927 14.03%
NP 157,817 104,238 125,465 46,670 39,967 35,648 21,436 39.43%
-
NP to SH 156,319 117,928 132,739 53,633 43,910 37,390 27,721 33.37%
-
Tax Rate 29.44% 26.52% 21.43% -11.14% 19.17% 26.94% 58.27% -
Total Cost 3,123,533 2,071,388 1,811,420 1,668,412 1,123,944 1,166,344 1,005,382 20.77%
-
Net Worth 1,051,600 873,191 748,170 365,047 480,199 362,383 388,243 18.04%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 57,898 45,193 31,262 11,059 3,677 16,430 16,252 23.55%
Div Payout % 37.04% 38.32% 23.55% 20.62% 8.38% 43.94% 58.63% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,051,600 873,191 748,170 365,047 480,199 362,383 388,243 18.04%
NOSH 1,195,000 1,164,255 1,100,250 182,523 181,207 181,191 181,422 36.87%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 4.81% 4.79% 6.48% 2.72% 3.43% 2.97% 2.09% -
ROE 14.86% 13.51% 17.74% 14.69% 9.14% 10.32% 7.14% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 274.59 186.87 176.04 939.65 642.31 663.38 565.98 -11.34%
EPS 13.08 10.13 12.06 29.38 24.23 20.64 15.28 -2.55%
DPS 4.90 3.90 2.84 6.10 2.03 9.06 9.00 -9.62%
NAPS 0.88 0.75 0.68 2.00 2.65 2.00 2.14 -13.75%
Adjusted Per Share Value based on latest NOSH - 182,523
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 84.54 56.05 49.90 44.19 29.99 30.97 26.46 21.33%
EPS 4.03 3.04 3.42 1.38 1.13 0.96 0.71 33.52%
DPS 1.49 1.16 0.81 0.28 0.09 0.42 0.42 23.47%
NAPS 0.2709 0.225 0.1928 0.0941 0.1237 0.0934 0.10 18.05%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.20 1.32 6.35 1.99 1.25 1.59 1.55 -
P/RPS 0.80 0.71 3.61 0.21 0.19 0.24 0.27 19.82%
P/EPS 16.82 13.03 52.63 6.77 5.16 7.71 10.14 8.79%
EY 5.95 7.67 1.90 14.77 19.39 12.98 9.86 -8.06%
DY 2.23 2.95 0.45 3.07 1.62 5.70 5.81 -14.73%
P/NAPS 2.50 1.76 9.34 1.00 0.47 0.80 0.72 23.03%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 29/09/11 -
Price 2.53 1.34 1.47 2.59 1.25 1.49 1.31 -
P/RPS 0.92 0.72 0.84 0.28 0.19 0.22 0.23 25.96%
P/EPS 19.34 13.23 12.18 8.81 5.16 7.22 8.57 14.51%
EY 5.17 7.56 8.21 11.35 19.39 13.85 11.66 -12.66%
DY 1.94 2.91 1.93 2.36 1.62 6.08 6.87 -18.98%
P/NAPS 2.88 1.79 2.16 1.30 0.47 0.75 0.61 29.49%

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