[VS] QoQ TTM Result on 31-Oct-2014 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 47.85%
YoY- 73.1%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 1,936,885 1,964,495 1,920,391 1,822,377 1,715,082 1,540,409 1,406,762 23.83%
PBT 159,686 123,865 93,546 74,514 41,993 59,550 55,292 103.19%
Tax -34,221 -14,212 -6,585 -1,074 4,677 -14,359 -11,588 106.24%
NP 125,465 109,653 86,961 73,440 46,670 45,191 43,704 102.38%
-
NP to SH 132,739 116,534 93,833 79,295 53,633 53,304 49,527 93.29%
-
Tax Rate 21.43% 11.47% 7.04% 1.44% -11.14% 24.11% 20.96% -
Total Cost 1,811,420 1,854,842 1,833,430 1,748,937 1,668,412 1,495,218 1,363,058 20.93%
-
Net Worth 748,170 617,129 605,159 392,686 365,047 484,559 491,989 32.34%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 31,262 7,412 9,463 8,253 11,059 13,940 9,420 122.97%
Div Payout % 23.55% 6.36% 10.09% 10.41% 20.62% 26.15% 19.02% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 748,170 617,129 605,159 392,686 365,047 484,559 491,989 32.34%
NOSH 1,100,250 205,709 201,719 196,343 182,523 180,805 181,545 233.50%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.48% 5.58% 4.53% 4.03% 2.72% 2.93% 3.11% -
ROE 17.74% 18.88% 15.51% 20.19% 14.69% 11.00% 10.07% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 176.04 954.98 952.01 928.16 939.65 851.97 774.88 -62.86%
EPS 12.06 56.65 46.52 40.39 29.38 29.48 27.28 -42.05%
DPS 2.84 3.60 4.69 4.20 6.10 7.70 5.19 -33.17%
NAPS 0.68 3.00 3.00 2.00 2.00 2.68 2.71 -60.31%
Adjusted Per Share Value based on latest NOSH - 196,343
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 49.24 49.94 48.82 46.33 43.60 39.16 35.76 23.84%
EPS 3.37 2.96 2.39 2.02 1.36 1.36 1.26 93.02%
DPS 0.79 0.19 0.24 0.21 0.28 0.35 0.24 121.76%
NAPS 0.1902 0.1569 0.1538 0.0998 0.0928 0.1232 0.1251 32.32%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 6.35 3.94 3.60 2.48 1.99 1.62 1.44 -
P/RPS 3.61 0.41 0.38 0.27 0.21 0.19 0.19 615.88%
P/EPS 52.63 6.96 7.74 6.14 6.77 5.49 5.28 365.11%
EY 1.90 14.38 12.92 16.28 14.77 18.20 18.94 -78.50%
DY 0.45 0.91 1.30 1.70 3.07 4.75 3.60 -75.09%
P/NAPS 9.34 1.31 1.20 1.24 1.00 0.60 0.53 580.76%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 23/06/15 26/03/15 17/12/14 30/09/14 25/06/14 26/03/14 -
Price 1.47 4.49 4.41 2.17 2.59 1.60 1.49 -
P/RPS 0.84 0.47 0.46 0.23 0.28 0.19 0.19 170.10%
P/EPS 12.18 7.93 9.48 5.37 8.81 5.43 5.46 70.97%
EY 8.21 12.62 10.55 18.61 11.35 18.43 18.31 -41.50%
DY 1.93 0.80 1.06 1.94 2.36 4.81 3.48 -32.57%
P/NAPS 2.16 1.50 1.47 1.09 1.30 0.60 0.55 149.54%

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