[VS] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 4.32%
YoY- 36.89%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,243,179 2,004,792 1,822,377 1,273,335 1,247,393 1,061,862 870,732 17.06%
PBT 112,499 191,845 74,514 49,162 46,326 46,165 47,462 15.45%
Tax -36,701 -41,944 -1,074 -9,514 -13,451 -27,269 -15,103 15.93%
NP 75,798 149,901 73,440 39,648 32,875 18,896 32,359 15.22%
-
NP to SH 91,259 157,692 79,295 45,809 33,463 26,297 33,245 18.31%
-
Tax Rate 32.62% 21.86% 1.44% 19.35% 29.04% 59.07% 31.82% -
Total Cost 2,167,381 1,854,891 1,748,937 1,233,687 1,214,518 1,042,966 838,373 17.13%
-
Net Worth 913,854 853,083 392,686 479,910 402,171 395,402 386,660 15.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 41,960 47,377 8,253 4,038 10,984 21,741 15,237 18.37%
Div Payout % 45.98% 30.04% 10.41% 8.82% 32.83% 82.68% 45.83% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 913,854 853,083 392,686 479,910 402,171 395,402 386,660 15.39%
NOSH 1,171,608 1,152,816 196,343 181,098 181,158 181,377 179,009 36.72%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.38% 7.48% 4.03% 3.11% 2.64% 1.78% 3.72% -
ROE 9.99% 18.48% 20.19% 9.55% 8.32% 6.65% 8.60% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 191.46 173.90 928.16 703.12 688.56 585.44 486.42 -14.38%
EPS 7.79 13.68 40.39 25.30 18.47 14.50 18.57 -13.46%
DPS 3.60 4.11 4.20 2.23 6.06 12.00 8.50 -13.32%
NAPS 0.78 0.74 2.00 2.65 2.22 2.18 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 181,098
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 57.74 51.61 46.91 32.78 32.11 27.33 22.41 17.06%
EPS 2.35 4.06 2.04 1.18 0.86 0.68 0.86 18.22%
DPS 1.08 1.22 0.21 0.10 0.28 0.56 0.39 18.48%
NAPS 0.2352 0.2196 0.1011 0.1235 0.1035 0.1018 0.0995 15.40%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.42 1.55 2.48 1.35 1.50 1.36 1.60 -
P/RPS 0.74 0.89 0.27 0.19 0.22 0.23 0.33 14.39%
P/EPS 18.23 11.33 6.14 5.34 8.12 9.38 8.62 13.28%
EY 5.49 8.83 16.28 18.74 12.31 10.66 11.61 -11.72%
DY 2.54 2.65 1.70 1.65 4.04 8.82 5.31 -11.55%
P/NAPS 1.82 2.09 1.24 0.51 0.68 0.62 0.74 16.16%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 -
Price 1.38 1.57 2.17 1.40 1.45 1.57 2.12 -
P/RPS 0.72 0.90 0.23 0.20 0.21 0.27 0.44 8.54%
P/EPS 17.72 11.48 5.37 5.53 7.85 10.83 11.42 7.58%
EY 5.64 8.71 18.61 18.07 12.74 9.23 8.76 -7.06%
DY 2.61 2.62 1.94 1.59 4.18 7.64 4.01 -6.90%
P/NAPS 1.77 2.12 1.09 0.53 0.65 0.72 0.98 10.34%

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