[VS] QoQ Cumulative 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- -78.22%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative 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 1,180,629 804,633 437,263 1,163,911 804,131 561,782 110.87%
PBT 41,993 20,741 16,604 10,180 49,447 10,638 10,759 148.51%
Tax 4,677 -8,448 -5,483 -2,712 -9,480 -3,569 -3,375 -
NP 46,670 12,293 11,121 7,468 39,967 7,069 7,384 243.00%
-
NP to SH 53,633 17,135 13,320 9,562 43,910 7,741 7,703 265.92%
-
Tax Rate -11.14% 40.73% 33.02% 26.64% 19.17% 33.55% 31.37% -
Total Cost 1,668,412 1,168,336 793,512 429,795 1,123,944 797,062 554,398 108.86%
-
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 8,513 3,986 3,984 90 3,625 3,624 11.18%
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% 3.53% 2.71% 1.99% 9.14% 1.92% 1.91% -
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 944.84 651.81 444.00 241.45 642.26 443.57 309.95 110.66%
EPS 5.91 9.46 7.35 5.28 24.23 4.27 4.25 24.66%
DPS 2.34 4.70 2.20 2.20 0.05 2.00 2.00 11.06%
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 30.01 20.45 11.11 29.58 20.44 14.28 110.85%
EPS 1.36 0.44 0.34 0.24 1.12 0.20 0.20 260.18%
DPS 0.11 0.22 0.10 0.10 0.00 0.09 0.09 14.35%
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 0.25 0.32 0.56 0.19 0.29 0.45 -39.91%
P/EPS 6.74 17.12 19.59 25.57 5.16 30.21 32.47 -65.04%
EY 14.85 5.84 5.10 3.91 19.38 3.31 3.08 186.22%
DY 1.18 2.90 1.53 1.63 0.04 1.55 1.45 -12.86%
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 0.25 0.34 0.58 0.19 0.29 0.45 -28.92%
P/EPS 8.77 16.91 20.27 26.52 5.16 29.98 32.71 -58.52%
EY 11.41 5.91 4.93 3.77 19.38 3.34 3.06 141.04%
DY 0.90 2.94 1.48 1.57 0.04 1.56 1.44 -26.96%
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