[VS] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -33.0%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,161,896 1,906,722 1,574,172 1,072,174 1,113,472 1,019,945 734,209 19.70%
PBT 177,345 136,817 27,654 14,184 49,570 60,524 33,752 31.81%
Tax -37,933 -36,449 -11,264 -4,758 -12,989 -17,662 -13,662 18.53%
NP 139,412 100,368 16,390 9,425 36,581 42,861 20,089 38.06%
-
NP to SH 142,645 106,714 22,846 10,321 38,513 42,234 20,004 38.69%
-
Tax Rate 21.39% 26.64% 40.73% 33.54% 26.20% 29.18% 40.48% -
Total Cost 2,022,484 1,806,354 1,557,781 1,062,749 1,076,890 977,084 714,120 18.92%
-
Net Worth 857,726 619,997 485,431 402,459 402,793 395,048 362,079 15.44%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 47,909 32,207 11,350 4,834 21,772 14,430 3,584 53.99%
Div Payout % 33.59% 30.18% 49.68% 46.84% 56.53% 34.17% 17.92% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 857,726 619,997 485,431 402,459 402,793 395,048 362,079 15.44%
NOSH 1,159,089 201,297 181,131 181,288 181,438 180,387 179,247 36.45%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.45% 5.26% 1.04% 0.88% 3.29% 4.20% 2.74% -
ROE 16.63% 17.21% 4.71% 2.56% 9.56% 10.69% 5.52% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 186.52 947.21 869.08 591.42 613.69 565.42 409.61 -12.27%
EPS 12.31 53.01 12.61 5.69 21.23 23.41 11.16 1.64%
DPS 4.13 16.00 6.27 2.67 12.00 8.00 2.00 12.83%
NAPS 0.74 3.08 2.68 2.22 2.22 2.19 2.02 -15.39%
Adjusted Per Share Value based on latest NOSH - 190,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 54.96 48.47 40.02 27.26 28.31 25.93 18.66 19.70%
EPS 3.63 2.71 0.58 0.26 0.98 1.07 0.51 38.65%
DPS 1.22 0.82 0.29 0.12 0.55 0.37 0.09 54.35%
NAPS 0.218 0.1576 0.1234 0.1023 0.1024 0.1004 0.092 15.44%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.21 3.94 1.62 1.29 1.59 1.90 1.30 -
P/RPS 0.65 0.42 0.19 0.22 0.26 0.34 0.32 12.52%
P/EPS 9.83 7.43 12.84 22.66 7.49 8.12 11.65 -2.78%
EY 10.17 13.46 7.79 4.41 13.35 12.32 8.58 2.87%
DY 3.42 4.06 3.87 2.07 7.55 4.21 1.54 14.20%
P/NAPS 1.64 1.28 0.60 0.58 0.72 0.87 0.64 16.96%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 29/06/10 -
Price 1.19 4.49 1.60 1.28 1.58 1.66 1.20 -
P/RPS 0.64 0.47 0.18 0.22 0.26 0.29 0.29 14.08%
P/EPS 9.67 8.47 12.68 22.48 7.44 7.09 10.75 -1.74%
EY 10.34 11.81 7.88 4.45 13.43 14.10 9.30 1.78%
DY 3.47 3.56 3.92 2.08 7.59 4.82 1.67 12.95%
P/NAPS 1.61 1.46 0.60 0.58 0.71 0.76 0.59 18.19%

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