[VS] YoY Cumulative 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- 0.49%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,621,422 1,430,042 1,180,629 804,131 835,104 764,959 550,657 19.70%
PBT 133,009 102,613 20,741 10,638 37,178 45,393 25,314 31.81%
Tax -28,450 -27,337 -8,448 -3,569 -9,742 -13,247 -10,247 18.53%
NP 104,559 75,276 12,293 7,069 27,436 32,146 15,067 38.06%
-
NP to SH 106,984 80,036 17,135 7,741 28,885 31,676 15,003 38.69%
-
Tax Rate 21.39% 26.64% 40.73% 33.55% 26.20% 29.18% 40.48% -
Total Cost 1,516,863 1,354,766 1,168,336 797,062 807,668 732,813 535,590 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 35,931 24,155 8,513 3,625 16,329 10,823 2,688 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 12.47% 12.91% 3.53% 1.92% 7.17% 8.02% 4.14% -
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 139.89 710.41 651.81 443.57 460.27 424.06 307.21 -12.27%
EPS 9.23 39.76 9.46 4.27 15.92 17.56 8.37 1.64%
DPS 3.10 12.00 4.70 2.00 9.00 6.00 1.50 12.84%
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 41.22 36.35 30.01 20.44 21.23 19.45 14.00 19.69%
EPS 2.72 2.03 0.44 0.20 0.73 0.81 0.38 38.78%
DPS 0.91 0.61 0.22 0.09 0.42 0.28 0.07 53.28%
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 0.86 0.55 0.25 0.29 0.35 0.45 0.42 12.67%
P/EPS 13.11 9.91 17.12 30.21 9.99 10.82 15.53 -2.78%
EY 7.63 10.09 5.84 3.31 10.01 9.24 6.44 2.86%
DY 2.56 3.05 2.90 1.55 5.66 3.16 1.15 14.25%
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 0.85 0.63 0.25 0.29 0.34 0.39 0.39 13.85%
P/EPS 12.89 11.29 16.91 29.98 9.92 9.45 14.34 -1.75%
EY 7.76 8.86 5.91 3.34 10.08 10.58 6.98 1.77%
DY 2.61 2.67 2.94 1.56 5.70 3.61 1.25 13.04%
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