[VS] QoQ 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- 1.52%
YoY- 9939.47%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 465,384 544,558 534,453 375,996 367,370 437,263 359,780 18.66%
PBT 25,456 42,701 21,252 4,137 6,424 10,180 38,809 -24.44%
Tax -8,282 -8,463 13,125 -2,965 -2,771 -2,712 -5,911 25.13%
NP 17,174 34,238 34,377 1,172 3,653 7,468 32,898 -35.08%
-
NP to SH 18,296 35,224 36,498 3,815 3,758 9,562 36,169 -36.43%
-
Tax Rate 32.53% 19.82% -61.76% 71.67% 43.14% 26.64% 15.23% -
Total Cost 448,210 510,320 500,076 374,824 363,717 429,795 326,882 23.35%
-
Net Worth 609,194 575,286 365,047 484,559 491,989 479,910 480,199 17.13%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 6,051 5,890 2,555 4,520 - 3,984 54 2204.38%
Div Payout % 33.08% 16.72% 7.00% 118.48% - 41.67% 0.15% -
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 609,194 575,286 365,047 484,559 491,989 479,910 480,199 17.13%
NOSH 201,719 196,343 182,523 180,805 181,545 181,098 181,207 7.38%
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 3.69% 6.29% 6.43% 0.31% 0.99% 1.71% 9.14% -
ROE 3.00% 6.12% 10.00% 0.79% 0.76% 1.99% 7.53% -
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 230.71 277.35 292.81 207.96 202.36 241.45 198.55 10.49%
EPS 9.07 17.94 4.00 2.11 2.07 5.28 19.96 -40.80%
DPS 3.00 3.00 1.40 2.50 0.00 2.20 0.03 2036.43%
NAPS 3.02 2.93 2.00 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 11.83 13.84 13.59 9.56 9.34 11.12 9.15 18.62%
EPS 0.47 0.90 0.93 0.10 0.10 0.24 0.92 -36.01%
DPS 0.15 0.15 0.06 0.11 0.00 0.10 0.00 -
NAPS 0.1549 0.1462 0.0928 0.1232 0.1251 0.122 0.1221 17.13%
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 1.56 0.89 0.68 0.78 0.71 0.56 0.63 82.72%
P/EPS 39.69 13.82 9.95 76.78 69.57 25.57 6.26 241.41%
EY 2.52 7.23 10.05 1.30 1.44 3.91 15.97 -70.70%
DY 0.83 1.21 0.70 1.54 0.00 1.63 0.02 1090.56%
P/NAPS 1.19 0.85 1.00 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 1.91 0.78 0.88 0.77 0.74 0.58 0.63 109.05%
P/EPS 48.62 12.10 12.95 75.83 71.98 26.52 6.26 290.72%
EY 2.06 8.27 7.72 1.32 1.39 3.77 15.97 -74.37%
DY 0.68 1.38 0.54 1.56 0.00 1.57 0.02 942.78%
P/NAPS 1.46 0.74 1.30 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