[VS] QoQ TTM 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- 18.33%
YoY- 89.46%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,004,792 1,936,885 1,964,495 1,920,391 1,822,377 1,715,082 1,540,409 19.14%
PBT 191,845 159,686 123,865 93,546 74,514 41,993 59,550 117.66%
Tax -41,944 -34,221 -14,212 -6,585 -1,074 4,677 -14,359 103.94%
NP 149,901 125,465 109,653 86,961 73,440 46,670 45,191 121.93%
-
NP to SH 157,692 132,739 116,534 93,833 79,295 53,633 53,304 105.67%
-
Tax Rate 21.86% 21.43% 11.47% 7.04% 1.44% -11.14% 24.11% -
Total Cost 1,854,891 1,811,420 1,854,842 1,833,430 1,748,937 1,668,412 1,495,218 15.40%
-
Net Worth 853,083 748,170 617,129 605,159 392,686 365,047 484,559 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 47,377 31,262 7,412 9,463 8,253 11,059 13,940 125.54%
Div Payout % 30.04% 23.55% 6.36% 10.09% 10.41% 20.62% 26.15% -
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 853,083 748,170 617,129 605,159 392,686 365,047 484,559 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 7.48% 6.48% 5.58% 4.53% 4.03% 2.72% 2.93% -
ROE 18.48% 17.74% 18.88% 15.51% 20.19% 14.69% 11.00% -
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 173.90 176.04 954.98 952.01 928.16 939.65 851.97 -65.23%
EPS 13.68 12.06 56.65 46.52 40.39 29.38 29.48 -39.97%
DPS 4.11 2.84 3.60 4.69 4.20 6.10 7.70 -34.12%
NAPS 0.74 0.68 3.00 3.00 2.00 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 50.96 49.23 49.93 48.81 46.32 43.59 39.15 19.15%
EPS 4.01 3.37 2.96 2.39 2.02 1.36 1.35 106.22%
DPS 1.20 0.79 0.19 0.24 0.21 0.28 0.35 126.86%
NAPS 0.2168 0.1902 0.1569 0.1538 0.0998 0.0928 0.1232 45.60%
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 0.89 3.61 0.41 0.38 0.27 0.21 0.19 179.17%
P/EPS 11.33 52.63 6.96 7.74 6.14 6.77 5.49 61.88%
EY 8.83 1.90 14.38 12.92 16.28 14.77 18.20 -38.17%
DY 2.65 0.45 0.91 1.30 1.70 3.07 4.75 -32.15%
P/NAPS 2.09 9.34 1.31 1.20 1.24 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 0.90 0.84 0.47 0.46 0.23 0.28 0.19 181.25%
P/EPS 11.48 12.18 7.93 9.48 5.37 8.81 5.43 64.50%
EY 8.71 8.21 12.62 10.55 18.61 11.35 18.43 -39.24%
DY 2.62 1.93 0.80 1.06 1.94 2.36 4.81 -33.22%
P/NAPS 2.12 2.16 1.50 1.47 1.09 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