[VS] QoQ Annualized Quarter 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- -12.89%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,715,082 1,574,172 1,609,266 1,749,052 1,163,911 1,072,174 1,123,564 32.67%
PBT 41,993 27,654 33,208 40,720 49,447 14,184 21,518 56.35%
Tax 4,677 -11,264 -10,966 -10,848 -9,480 -4,758 -6,750 -
NP 46,670 16,390 22,242 29,872 39,967 9,425 14,768 115.80%
-
NP to SH 53,633 22,846 26,640 38,248 43,910 10,321 15,406 130.22%
-
Tax Rate -11.14% 40.73% 33.02% 26.64% 19.17% 33.54% 31.37% -
Total Cost 1,668,412 1,557,781 1,587,024 1,719,180 1,123,944 1,062,749 1,108,796 31.40%
-
Net Worth 103,466 485,431 491,118 479,910 480,237 402,459 404,180 -59.78%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,247 11,350 7,973 15,936 90 4,834 7,249 -30.05%
Div Payout % 7.92% 49.68% 29.93% 41.67% 0.21% 46.84% 47.06% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 103,466 485,431 491,118 479,910 480,237 402,459 404,180 -59.78%
NOSH 181,520 181,131 181,224 181,098 181,221 181,288 181,247 0.10%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 2.72% 1.04% 1.38% 1.71% 3.43% 0.88% 1.31% -
ROE 51.84% 4.71% 5.42% 7.97% 9.14% 2.56% 3.81% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 944.84 869.08 888.00 965.80 642.26 591.42 619.91 32.54%
EPS 5.91 12.61 14.70 21.12 24.23 5.69 8.50 -21.56%
DPS 2.34 6.27 4.40 8.80 0.05 2.67 4.00 -30.12%
NAPS 0.57 2.68 2.71 2.65 2.65 2.22 2.23 -59.82%
Adjusted Per Share Value based on latest NOSH - 181,098
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.59 40.01 40.90 44.46 29.58 27.25 28.56 32.66%
EPS 1.36 0.58 0.68 0.97 1.12 0.26 0.39 130.48%
DPS 0.11 0.29 0.20 0.41 0.00 0.12 0.18 -28.05%
NAPS 0.0263 0.1234 0.1248 0.122 0.1221 0.1023 0.1027 -59.77%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.99 1.62 1.44 1.35 1.25 1.29 1.38 -
P/RPS 0.21 0.19 0.16 0.14 0.19 0.22 0.22 -3.06%
P/EPS 6.74 12.84 9.80 6.39 5.16 22.66 16.24 -44.45%
EY 14.85 7.79 10.21 15.64 19.38 4.41 6.16 80.07%
DY 1.18 3.87 3.06 6.52 0.04 2.07 2.90 -45.17%
P/NAPS 3.49 0.60 0.53 0.51 0.47 0.58 0.62 217.44%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 -
Price 2.59 1.60 1.49 1.40 1.25 1.28 1.39 -
P/RPS 0.27 0.18 0.17 0.14 0.19 0.22 0.22 14.67%
P/EPS 8.77 12.68 10.14 6.63 5.16 22.48 16.35 -34.05%
EY 11.41 7.88 9.87 15.09 19.38 4.45 6.12 51.65%
DY 0.90 3.92 2.95 6.29 0.04 2.08 2.88 -54.04%
P/NAPS 4.54 0.60 0.55 0.53 0.47 0.58 0.62 278.46%

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