[VS] QoQ Cumulative Quarter 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- 213.0%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,430,042 1,009,942 544,558 1,715,082 1,180,629 804,633 437,263 120.80%
PBT 102,613 68,157 42,701 41,993 20,741 16,604 10,180 368.60%
Tax -27,337 -16,745 -8,463 4,677 -8,448 -5,483 -2,712 368.61%
NP 75,276 51,412 34,238 46,670 12,293 11,121 7,468 368.60%
-
NP to SH 80,036 53,520 35,224 53,633 17,135 13,320 9,562 313.85%
-
Tax Rate 26.64% 24.57% 19.82% -11.14% 40.73% 33.02% 26.64% -
Total Cost 1,354,766 958,530 510,320 1,668,412 1,168,336 793,512 429,795 115.43%
-
Net Worth 619,997 601,079 575,286 103,466 485,431 491,118 479,910 18.67%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 24,155 11,941 5,890 4,247 8,513 3,986 3,984 233.59%
Div Payout % 30.18% 22.31% 16.72% 7.92% 49.68% 29.93% 41.67% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 619,997 601,079 575,286 103,466 485,431 491,118 479,910 18.67%
NOSH 201,297 199,033 196,343 181,520 181,131 181,224 181,098 7.32%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 5.26% 5.09% 6.29% 2.72% 1.04% 1.38% 1.71% -
ROE 12.91% 8.90% 6.12% 51.84% 3.53% 2.71% 1.99% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 710.41 507.42 277.35 944.84 651.81 444.00 241.45 105.73%
EPS 39.76 26.89 17.94 5.91 9.46 7.35 5.28 285.60%
DPS 12.00 6.00 3.00 2.34 4.70 2.20 2.20 210.82%
NAPS 3.08 3.02 2.93 0.57 2.68 2.71 2.65 10.57%
Adjusted Per Share Value based on latest NOSH - 182,523
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 36.35 25.67 13.84 43.59 30.01 20.45 11.11 120.86%
EPS 2.03 1.36 0.90 1.36 0.44 0.34 0.24 316.76%
DPS 0.61 0.30 0.15 0.11 0.22 0.10 0.10 234.95%
NAPS 0.1576 0.1528 0.1462 0.0263 0.1234 0.1248 0.122 18.66%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.94 3.60 2.48 1.99 1.62 1.44 1.35 -
P/RPS 0.55 0.71 0.89 0.21 0.25 0.32 0.56 -1.19%
P/EPS 9.91 13.39 13.82 6.74 17.12 19.59 25.57 -46.93%
EY 10.09 7.47 7.23 14.85 5.84 5.10 3.91 88.46%
DY 3.05 1.67 1.21 1.18 2.90 1.53 1.63 52.02%
P/NAPS 1.28 1.19 0.85 3.49 0.60 0.53 0.51 84.99%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 -
Price 4.49 4.41 2.17 2.59 1.60 1.49 1.40 -
P/RPS 0.63 0.87 0.78 0.27 0.25 0.34 0.58 5.68%
P/EPS 11.29 16.40 12.10 8.77 16.91 20.27 26.52 -43.49%
EY 8.86 6.10 8.27 11.41 5.91 4.93 3.77 77.04%
DY 2.67 1.36 1.38 0.90 2.94 1.48 1.57 42.61%
P/NAPS 1.46 1.46 0.74 4.54 0.60 0.55 0.53 96.87%

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