[VS] YoY Annualized Quarter 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- -30.35%

YoY- 72.92%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Annualized Quarter Result
Revenue	2,887,712	2,227,156	2,019,884	1,609,266	1,123,564	1,096,414	1,005,814	19.19%
YoY %	29.66%	10.26%	25.52%	43.23%	2.48%	9.01%	-	-
Horiz. %	287.10%	221.43%	200.82%	160.00%	111.71%	109.01%	100.00%	-
PBT	212,100	221,342	136,314	33,208	21,518	43,914	64,498	21.92%
YoY %	-4.18%	62.38%	310.49%	54.33%	-51.00%	-31.91%	-	-
Horiz. %	328.85%	343.18%	211.35%	51.49%	33.36%	68.09%	100.00%	-
Tax	-67,680	-47,746	-33,490	-10,966	-6,750	-9,754	-18,830	23.74%
YoY %	-41.75%	-42.57%	-205.40%	-62.46%	30.80%	48.20%	-	-
Horiz. %	359.43%	253.56%	177.85%	58.24%	35.85%	51.80%	100.00%	-
NP	144,420	173,596	102,824	22,242	14,768	34,160	45,668	21.13%
YoY %	-16.81%	68.83%	362.30%	50.61%	-56.77%	-25.20%	-	-
Horiz. %	316.24%	380.13%	225.16%	48.70%	32.34%	74.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,028	175,354	107,040	26,640	15,406	36,464	46,228	19.97%
YoY %	-21.29%	63.82%	301.80%	72.92%	-57.75%	-21.12%	-	-
Horiz. %	298.58%	379.32%	231.55%	57.63%	33.33%	78.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.91%	21.57%	24.57%	33.02%	31.37%	22.21%	29.19%	-
YoY %	47.94%	-12.21%	-25.59%	5.26%	41.24%	-23.91%	-	-
Horiz. %	109.32%	73.90%	84.17%	113.12%	107.47%	76.09%	100.00%	-
Total Cost	2,743,292	2,053,560	1,917,060	1,587,024	1,108,796	1,062,254	960,146	19.10%
YoY %	33.59%	7.12%	20.80%	43.13%	4.38%	10.63%	-	-
Horiz. %	285.72%	213.88%	199.66%	165.29%	115.48%	110.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	984,240	855,949	601,079	491,118	404,180	393,666	386,431	16.84%
YoY %	14.99%	42.40%	22.39%	21.51%	2.67%	1.87%	-	-
Horiz. %	254.70%	221.50%	155.55%	127.09%	104.59%	101.87%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	56,242	53,207	23,883	7,973	7,249	25,397	16,176	23.05%
YoY %	5.70%	122.78%	199.55%	9.99%	-71.46%	57.00%	-	-
Horiz. %	347.69%	328.93%	147.64%	49.29%	44.81%	157.00%	100.00%	-
Div Payout %	40.75%	30.34%	22.31%	29.93%	47.06%	69.65%	34.99%	-
YoY %	34.31%	35.99%	-25.46%	-36.40%	-32.43%	99.06%	-	-
Horiz. %	116.46%	86.71%	63.76%	85.54%	134.50%	199.06%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	984,240	855,949	601,079	491,118	404,180	393,666	386,431	16.84%
YoY %	14.99%	42.40%	22.39%	21.51%	2.67%	1.87%	-	-
Horiz. %	254.70%	221.50%	155.55%	127.09%	104.59%	101.87%	100.00%	-
NOSH	1,171,714	1,156,688	199,033	181,224	181,247	181,412	179,735	36.63%
YoY %	1.30%	481.15%	9.83%	-0.01%	-0.09%	0.93%	-	-
Horiz. %	651.91%	643.55%	110.74%	100.83%	100.84%	100.93%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	5.00%	7.79%	5.09%	1.38%	1.31%	3.12%	4.54%	-
YoY %	-35.82%	53.05%	268.84%	5.34%	-58.01%	-31.28%	-	-
Horiz. %	110.13%	171.59%	112.11%	30.40%	28.85%	68.72%	100.00%	-
ROE	14.02%	20.49%	17.81%	5.42%	3.81%	9.26%	11.96%	-
YoY %	-31.58%	15.05%	228.60%	42.26%	-58.86%	-22.58%	-	-
Horiz. %	117.22%	171.32%	148.91%	45.32%	31.86%	77.42%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	246.45	192.55	1,014.85	888.00	619.91	604.37	559.61	-12.76%
YoY %	27.99%	-81.03%	14.28%	43.25%	2.57%	8.00%	-	-
Horiz. %	44.04%	34.41%	181.35%	158.68%	110.78%	108.00%	100.00%	-
EPS	11.78	15.16	53.78	14.70	8.50	20.10	25.72	-12.19%
YoY %	-22.30%	-71.81%	265.85%	72.94%	-57.71%	-21.85%	-	-
Horiz. %	45.80%	58.94%	209.10%	57.15%	33.05%	78.15%	100.00%	-
DPS	4.80	4.60	12.00	4.40	4.00	14.00	9.00	-9.93%
YoY %	4.35%	-61.67%	172.73%	10.00%	-71.43%	55.56%	-	-
Horiz. %	53.33%	51.11%	133.33%	48.89%	44.44%	155.56%	100.00%	-
NAPS	0.84	0.74	3.02	2.71	2.23	2.17	2.15	-14.48%
YoY %	13.51%	-75.50%	11.44%	21.52%	2.76%	0.93%	-	-
Horiz. %	39.07%	34.42%	140.47%	126.05%	103.72%	100.93%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 181,545
RPS	73.40	56.61	51.34	40.90	28.56	27.87	25.57	19.19%
YoY %	29.66%	10.26%	25.53%	43.21%	2.48%	8.99%	-	-
Horiz. %	287.06%	221.39%	200.78%	159.95%	111.69%	108.99%	100.00%	-
EPS	3.51	4.46	2.72	0.68	0.39	0.93	1.18	19.90%
YoY %	-21.30%	63.97%	300.00%	74.36%	-58.06%	-21.19%	-	-
Horiz. %	297.46%	377.97%	230.51%	57.63%	33.05%	78.81%	100.00%	-
DPS	1.43	1.35	0.61	0.20	0.18	0.65	0.41	23.12%
YoY %	5.93%	121.31%	205.00%	11.11%	-72.31%	58.54%	-	-
Horiz. %	348.78%	329.27%	148.78%	48.78%	43.90%	158.54%	100.00%	-
NAPS	0.2502	0.2176	0.1528	0.1248	0.1027	0.1001	0.0982	16.85%
YoY %	14.98%	42.41%	22.44%	21.52%	2.60%	1.93%	-	-
Horiz. %	254.79%	221.59%	155.60%	127.09%	104.58%	101.93%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	1.50	1.34	3.60	1.44	1.38	1.59	1.91	-
P/RPS	0.61	0.70	0.35	0.16	0.22	0.26	0.34	10.22%
YoY %	-12.86%	100.00%	118.75%	-27.27%	-15.38%	-23.53%	-	-
Horiz. %	179.41%	205.88%	102.94%	47.06%	64.71%	76.47%	100.00%	-
P/EPS	12.73	8.84	6.69	9.80	16.24	7.91	7.43	9.37%
YoY %	44.00%	32.14%	-31.73%	-39.66%	105.31%	6.46%	-	-
Horiz. %	171.33%	118.98%	90.04%	131.90%	218.57%	106.46%	100.00%	-
EY	7.85	11.31	14.94	10.21	6.16	12.64	13.47	-8.59%
YoY %	-30.59%	-24.30%	46.33%	65.75%	-51.27%	-6.16%	-	-
Horiz. %	58.28%	83.96%	110.91%	75.80%	45.73%	93.84%	100.00%	-
DY	3.20	3.43	3.33	3.06	2.90	8.81	4.71	-6.23%
YoY %	-6.71%	3.00%	8.82%	5.52%	-67.08%	87.05%	-	-
Horiz. %	67.94%	72.82%	70.70%	64.97%	61.57%	187.05%	100.00%	-
P/NAPS	1.79	1.81	1.19	0.53	0.62	0.73	0.89	12.33%
YoY %	-1.10%	52.10%	124.53%	-14.52%	-15.07%	-17.98%	-	-
Horiz. %	201.12%	203.37%	133.71%	59.55%	69.66%	82.02%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	28/03/17	28/03/16	26/03/15	26/03/14	26/03/13	29/03/12	31/03/11	-
Price	1.74	1.26	4.41	1.49	1.39	1.55	1.96	-
P/RPS	0.71	0.65	0.43	0.17	0.22	0.26	0.35	12.49%
YoY %	9.23%	51.16%	152.94%	-22.73%	-15.38%	-25.71%	-	-
Horiz. %	202.86%	185.71%	122.86%	48.57%	62.86%	74.29%	100.00%	-
P/EPS	14.77	8.31	8.20	10.14	16.35	7.71	7.62	11.65%
YoY %	77.74%	1.34%	-19.13%	-37.98%	112.06%	1.18%	-	-
Horiz. %	193.83%	109.06%	107.61%	133.07%	214.57%	101.18%	100.00%	-
EY	6.77	12.03	12.20	9.87	6.12	12.97	13.12	-10.43%
YoY %	-43.72%	-1.39%	23.61%	61.27%	-52.81%	-1.14%	-	-
Horiz. %	51.60%	91.69%	92.99%	75.23%	46.65%	98.86%	100.00%	-
DY	2.76	3.65	2.72	2.95	2.88	9.03	4.59	-8.12%
YoY %	-24.38%	34.19%	-7.80%	2.43%	-68.11%	96.73%	-	-
Horiz. %	60.13%	79.52%	59.26%	64.27%	62.75%	196.73%	100.00%	-
P/NAPS	2.07	1.70	1.46	0.55	0.62	0.71	0.91	14.66%
YoY %	21.76%	16.44%	165.45%	-11.29%	-12.68%	-21.98%	-	-
Horiz. %	227.47%	186.81%	160.44%	60.44%	68.13%	78.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos