[VS] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 8.12%
YoY- 84.38%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,822,377 1,715,082 1,540,409 1,406,762 1,273,335 1,163,911 1,171,019 34.18%
PBT 74,514 41,993 59,550 55,292 49,162 49,447 22,251 123.34%
Tax -1,074 4,677 -14,359 -11,588 -9,514 -9,480 -6,970 -71.16%
NP 73,440 46,670 45,191 43,704 39,648 39,967 15,281 183.97%
-
NP to SH 79,295 53,633 53,304 49,527 45,809 43,910 16,246 186.90%
-
Tax Rate 1.44% -11.14% 24.11% 20.96% 19.35% 19.17% 31.32% -
Total Cost 1,748,937 1,668,412 1,495,218 1,363,058 1,233,687 1,123,944 1,155,738 31.70%
-
Net Worth 392,686 365,047 484,559 491,989 479,910 480,199 421,800 -4.64%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 8,253 11,059 13,940 9,420 4,038 3,677 3,731 69.52%
Div Payout % 10.41% 20.62% 26.15% 19.02% 8.82% 8.38% 22.97% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 392,686 365,047 484,559 491,989 479,910 480,199 421,800 -4.64%
NOSH 196,343 182,523 180,805 181,545 181,098 181,207 190,000 2.20%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 4.03% 2.72% 2.93% 3.11% 3.11% 3.43% 1.30% -
ROE 20.19% 14.69% 11.00% 10.07% 9.55% 9.14% 3.85% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 928.16 939.65 851.97 774.88 703.12 642.31 616.33 31.28%
EPS 40.39 29.38 29.48 27.28 25.30 24.23 8.55 180.74%
DPS 4.20 6.10 7.70 5.19 2.23 2.03 1.96 65.98%
NAPS 2.00 2.00 2.68 2.71 2.65 2.65 2.22 -6.70%
Adjusted Per Share Value based on latest NOSH - 181,545
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 46.32 43.59 39.15 35.76 32.37 29.58 29.77 34.16%
EPS 2.02 1.36 1.35 1.26 1.16 1.12 0.41 188.70%
DPS 0.21 0.28 0.35 0.24 0.10 0.09 0.09 75.64%
NAPS 0.0998 0.0928 0.1232 0.1251 0.122 0.1221 0.1072 -4.64%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.48 1.99 1.62 1.44 1.35 1.25 1.29 -
P/RPS 0.27 0.21 0.19 0.19 0.19 0.19 0.21 18.18%
P/EPS 6.14 6.77 5.49 5.28 5.34 5.16 15.09 -44.99%
EY 16.28 14.77 18.20 18.94 18.74 19.39 6.63 81.71%
DY 1.70 3.07 4.75 3.60 1.65 1.62 1.52 7.72%
P/NAPS 1.24 1.00 0.60 0.53 0.51 0.47 0.58 65.72%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 -
Price 2.17 2.59 1.60 1.49 1.40 1.25 1.28 -
P/RPS 0.23 0.28 0.19 0.19 0.20 0.19 0.21 6.23%
P/EPS 5.37 8.81 5.43 5.46 5.53 5.16 14.97 -49.41%
EY 18.61 11.35 18.43 18.31 18.07 19.39 6.68 97.62%
DY 1.94 2.36 4.81 3.48 1.59 1.62 1.53 17.09%
P/NAPS 1.09 1.30 0.60 0.55 0.53 0.47 0.58 52.11%

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