[VS] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 28.64%
YoY- 121.35%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,009,942 544,558 1,715,082 1,180,629 804,633 437,263 1,163,911 -9.00%
PBT 68,157 42,701 41,993 20,741 16,604 10,180 49,447 23.78%
Tax -16,745 -8,463 4,677 -8,448 -5,483 -2,712 -9,480 45.97%
NP 51,412 34,238 46,670 12,293 11,121 7,468 39,967 18.22%
-
NP to SH 53,520 35,224 53,633 17,135 13,320 9,562 43,910 14.06%
-
Tax Rate 24.57% 19.82% -11.14% 40.73% 33.02% 26.64% 19.17% -
Total Cost 958,530 510,320 1,668,412 1,168,336 793,512 429,795 1,123,944 -10.04%
-
Net Worth 601,079 575,286 103,466 485,431 491,118 479,910 480,237 16.09%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 11,941 5,890 4,247 8,513 3,986 3,984 90 2478.29%
Div Payout % 22.31% 16.72% 7.92% 49.68% 29.93% 41.67% 0.21% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 601,079 575,286 103,466 485,431 491,118 479,910 480,237 16.09%
NOSH 199,033 196,343 181,520 181,131 181,224 181,098 181,221 6.43%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.09% 6.29% 2.72% 1.04% 1.38% 1.71% 3.43% -
ROE 8.90% 6.12% 51.84% 3.53% 2.71% 1.99% 9.14% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 507.42 277.35 944.84 651.81 444.00 241.45 642.26 -14.50%
EPS 26.89 17.94 5.91 9.46 7.35 5.28 24.23 7.17%
DPS 6.00 3.00 2.34 4.70 2.20 2.20 0.05 2311.75%
NAPS 3.02 2.93 0.57 2.68 2.71 2.65 2.65 9.07%
Adjusted Per Share Value based on latest NOSH - 180,805
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 25.67 13.84 43.60 30.01 20.45 11.12 29.59 -9.01%
EPS 1.36 0.90 1.36 0.44 0.34 0.24 1.12 13.77%
DPS 0.30 0.15 0.11 0.22 0.10 0.10 0.00 -
NAPS 0.1528 0.1462 0.0263 0.1234 0.1248 0.122 0.1221 16.08%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.60 2.48 1.99 1.62 1.44 1.35 1.25 -
P/RPS 0.71 0.89 0.21 0.25 0.32 0.56 0.19 140.22%
P/EPS 13.39 13.82 6.74 17.12 19.59 25.57 5.16 88.50%
EY 7.47 7.23 14.85 5.84 5.10 3.91 19.38 -46.94%
DY 1.67 1.21 1.18 2.90 1.53 1.63 0.04 1095.32%
P/NAPS 1.19 0.85 3.49 0.60 0.53 0.51 0.47 85.45%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 -
Price 4.41 2.17 2.59 1.60 1.49 1.40 1.25 -
P/RPS 0.87 0.78 0.27 0.25 0.34 0.58 0.19 174.98%
P/EPS 16.40 12.10 8.77 16.91 20.27 26.52 5.16 115.71%
EY 6.10 8.27 11.41 5.91 4.93 3.77 19.38 -53.63%
DY 1.36 1.38 0.90 2.94 1.48 1.57 0.04 942.78%
P/NAPS 1.46 0.74 4.54 0.60 0.55 0.53 0.47 112.45%

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