[VS] QoQ Quarter Result on 31-Jan-2015 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -48.06%
YoY- 386.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 612,465 506,843 420,100 465,384 544,558 534,453 375,996 38.31%
PBT 74,860 57,073 34,456 25,456 42,701 21,252 4,137 585.62%
Tax -16,186 -6,884 -10,592 -8,282 -8,463 13,125 -2,965 209.07%
NP 58,674 50,189 23,864 17,174 34,238 34,377 1,172 1248.70%
-
NP to SH 60,177 52,703 26,516 18,296 35,224 36,498 3,815 525.80%
-
Tax Rate 21.62% 12.06% 30.74% 32.53% 19.82% -61.76% 71.67% -
Total Cost 553,791 456,654 396,236 448,210 510,320 500,076 374,824 29.62%
-
Net Worth 853,083 748,170 633,586 609,194 575,286 365,047 484,559 45.65%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 17,292 26,406 12,342 6,051 5,890 2,555 4,520 144.01%
Div Payout % 28.74% 50.10% 46.55% 33.08% 16.72% 7.00% 118.48% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 853,083 748,170 633,586 609,194 575,286 365,047 484,559 45.65%
NOSH 1,152,816 1,100,250 205,709 201,719 196,343 182,523 180,805 242.68%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.58% 9.90% 5.68% 3.69% 6.29% 6.43% 0.31% -
ROE 7.05% 7.04% 4.19% 3.00% 6.12% 10.00% 0.79% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 53.13 46.07 204.22 230.71 277.35 292.81 207.96 -59.63%
EPS 5.22 4.79 12.89 9.07 17.94 4.00 2.11 82.61%
DPS 1.50 2.40 6.00 3.00 3.00 1.40 2.50 -28.79%
NAPS 0.74 0.68 3.08 3.02 2.93 2.00 2.68 -57.49%
Adjusted Per Share Value based on latest NOSH - 201,719
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 15.57 12.88 10.68 11.83 13.84 13.59 9.56 38.30%
EPS 1.53 1.34 0.67 0.47 0.90 0.93 0.10 513.24%
DPS 0.44 0.67 0.31 0.15 0.15 0.06 0.11 151.34%
NAPS 0.2169 0.1902 0.1611 0.1549 0.1462 0.0928 0.1232 45.65%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.55 6.35 3.94 3.60 2.48 1.99 1.62 -
P/RPS 2.92 13.78 1.93 1.56 0.89 0.68 0.78 140.51%
P/EPS 29.69 132.57 30.57 39.69 13.82 9.95 76.78 -46.83%
EY 3.37 0.75 3.27 2.52 7.23 10.05 1.30 88.38%
DY 0.97 0.38 1.52 0.83 1.21 0.70 1.54 -26.45%
P/NAPS 2.09 9.34 1.28 1.19 0.85 1.00 0.60 129.26%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 -
Price 1.57 1.47 4.49 4.41 2.17 2.59 1.60 -
P/RPS 2.96 3.19 2.20 1.91 0.78 0.88 0.77 144.79%
P/EPS 30.08 30.69 34.83 48.62 12.10 12.95 75.83 -45.92%
EY 3.32 3.26 2.87 2.06 8.27 7.72 1.32 84.63%
DY 0.96 1.63 1.34 0.68 1.38 0.54 1.56 -27.58%
P/NAPS 2.12 2.16 1.46 1.46 0.74 1.30 0.60 131.45%

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