[VS] YoY Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 0.52%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,113,578 1,009,942 804,633 561,782 548,207 502,907 357,941 20.81%
PBT 110,671 68,157 16,604 10,759 21,957 32,249 14,551 40.21%
Tax -23,873 -16,745 -5,483 -3,375 -4,877 -9,415 -5,831 26.46%
NP 86,798 51,412 11,121 7,384 17,080 22,834 8,720 46.64%
-
NP to SH 87,677 53,520 13,320 7,703 18,232 23,114 8,494 47.53%
-
Tax Rate 21.57% 24.57% 33.02% 31.37% 22.21% 29.19% 40.07% -
Total Cost 1,026,780 958,530 793,512 554,398 531,127 480,073 349,221 19.68%
-
Net Worth 855,949 601,079 491,118 404,180 393,666 386,431 365,564 15.22%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 26,603 11,941 3,986 3,624 12,698 8,088 2,687 46.51%
Div Payout % 30.34% 22.31% 29.93% 47.06% 69.65% 34.99% 31.65% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 855,949 601,079 491,118 404,180 393,666 386,431 365,564 15.22%
NOSH 1,156,688 199,033 181,224 181,247 181,412 179,735 179,198 36.43%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.79% 5.09% 1.38% 1.31% 3.12% 4.54% 2.44% -
ROE 10.24% 8.90% 2.71% 1.91% 4.63% 5.98% 2.32% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 96.27 507.42 444.00 309.95 302.19 279.80 199.75 -11.44%
EPS 7.58 26.89 7.35 4.25 10.05 12.86 4.74 8.13%
DPS 2.30 6.00 2.20 2.00 7.00 4.50 1.50 7.38%
NAPS 0.74 3.02 2.71 2.23 2.17 2.15 2.04 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 28.30 25.67 20.45 14.28 13.93 12.78 9.10 20.80%
EPS 2.23 1.36 0.34 0.20 0.46 0.59 0.22 47.08%
DPS 0.68 0.30 0.10 0.09 0.32 0.21 0.07 46.04%
NAPS 0.2176 0.1528 0.1248 0.1027 0.1001 0.0982 0.0929 15.23%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.34 3.60 1.44 1.38 1.59 1.91 1.23 -
P/RPS 1.39 0.71 0.32 0.45 0.53 0.68 0.62 14.39%
P/EPS 17.68 13.39 19.59 32.47 15.82 14.85 25.95 -6.19%
EY 5.66 7.47 5.10 3.08 6.32 6.73 3.85 6.63%
DY 1.72 1.67 1.53 1.45 4.40 2.36 1.22 5.88%
P/NAPS 1.81 1.19 0.53 0.62 0.73 0.89 0.60 20.19%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 30/03/10 -
Price 1.26 4.41 1.49 1.39 1.55 1.96 1.31 -
P/RPS 1.31 0.87 0.34 0.45 0.51 0.70 0.66 12.09%
P/EPS 16.62 16.40 20.27 32.71 15.42 15.24 27.64 -8.12%
EY 6.02 6.10 4.93 3.06 6.48 6.56 3.62 8.84%
DY 1.83 1.36 1.48 1.44 4.52 2.30 1.15 8.04%
P/NAPS 1.70 1.46 0.55 0.62 0.71 0.91 0.64 17.67%

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