[VS] YoY TTM Result on 31-Jul-2015 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 13.91%
YoY- 147.5%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 4,089,191 3,281,350 2,175,626 1,936,885 1,715,082 1,163,911 1,201,992 22.62%
PBT 176,367 223,673 141,866 159,686 41,993 49,447 48,791 23.87%
Tax -38,133 -65,856 -37,628 -34,221 4,677 -9,480 -13,143 19.41%
NP 138,234 157,817 104,238 125,465 46,670 39,967 35,648 25.32%
-
NP to SH 150,766 156,319 117,928 132,739 53,633 43,910 37,390 26.14%
-
Tax Rate 21.62% 29.44% 26.52% 21.43% -11.14% 19.17% 26.94% -
Total Cost 3,950,957 3,123,533 2,071,388 1,811,420 1,668,412 1,123,944 1,166,344 22.53%
-
Net Worth 1,411,976 1,051,600 873,191 748,170 365,047 480,199 362,383 25.42%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 55,601 57,898 45,193 31,262 11,059 3,677 16,430 22.51%
Div Payout % 36.88% 37.04% 38.32% 23.55% 20.62% 8.38% 43.94% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,411,976 1,051,600 873,191 748,170 365,047 480,199 362,383 25.42%
NOSH 1,697,150 1,195,000 1,164,255 1,100,250 182,523 181,207 181,191 45.16%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.38% 4.81% 4.79% 6.48% 2.72% 3.43% 2.97% -
ROE 10.68% 14.86% 13.51% 17.74% 14.69% 9.14% 10.32% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 243.27 274.59 186.87 176.04 939.65 642.31 663.38 -15.39%
EPS 8.97 13.08 10.13 12.06 29.38 24.23 20.64 -12.96%
DPS 3.31 4.90 3.90 2.84 6.10 2.03 9.06 -15.44%
NAPS 0.84 0.88 0.75 0.68 2.00 2.65 2.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 1,100,250
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 105.35 84.54 56.05 49.90 44.19 29.99 30.97 22.62%
EPS 3.88 4.03 3.04 3.42 1.38 1.13 0.96 26.19%
DPS 1.43 1.49 1.16 0.81 0.28 0.09 0.42 22.64%
NAPS 0.3638 0.2709 0.225 0.1928 0.0941 0.1237 0.0934 25.42%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.68 2.20 1.32 6.35 1.99 1.25 1.59 -
P/RPS 0.69 0.80 0.71 3.61 0.21 0.19 0.24 19.23%
P/EPS 18.73 16.82 13.03 52.63 6.77 5.16 7.71 15.93%
EY 5.34 5.95 7.67 1.90 14.77 19.39 12.98 -13.75%
DY 1.97 2.23 2.95 0.45 3.07 1.62 5.70 -16.22%
P/NAPS 2.00 2.50 1.76 9.34 1.00 0.47 0.80 16.49%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/09/18 27/09/17 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 -
Price 1.62 2.53 1.34 1.47 2.59 1.25 1.49 -
P/RPS 0.67 0.92 0.72 0.84 0.28 0.19 0.22 20.38%
P/EPS 18.06 19.34 13.23 12.18 8.81 5.16 7.22 16.50%
EY 5.54 5.17 7.56 8.21 11.35 19.39 13.85 -14.15%
DY 2.04 1.94 2.91 1.93 2.36 1.62 6.08 -16.63%
P/NAPS 1.93 2.88 1.79 2.16 1.30 0.47 0.75 17.05%

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