[VS] YoY Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -78.22%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 680,018 612,465 544,558 437,263 327,839 282,438 247,394 18.33%
PBT 45,493 74,860 42,701 10,180 10,465 12,930 18,128 16.55%
Tax -15,259 -16,186 -8,463 -2,712 -2,678 -2,370 -5,028 20.30%
NP 30,234 58,674 34,238 7,468 7,787 10,560 13,100 14.94%
-
NP to SH 33,508 60,177 35,224 9,562 7,663 11,590 13,014 17.05%
-
Tax Rate 33.54% 21.62% 19.82% 26.64% 25.59% 18.33% 27.74% -
Total Cost 649,784 553,791 510,320 429,795 320,052 271,878 234,294 18.51%
-
Net Worth 913,854 853,083 575,286 479,910 402,171 395,402 386,660 15.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 14,059 17,292 5,890 3,984 3,623 9,068 3,580 25.58%
Div Payout % 41.96% 28.74% 16.72% 41.67% 47.28% 78.25% 27.51% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 913,854 853,083 575,286 479,910 402,171 395,402 386,660 15.39%
NOSH 1,171,608 1,152,816 196,343 181,098 181,158 181,377 179,009 36.72%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.45% 9.58% 6.29% 1.71% 2.38% 3.74% 5.30% -
ROE 3.67% 7.05% 6.12% 1.99% 1.91% 2.93% 3.37% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 58.04 53.13 277.35 241.45 180.97 155.72 138.20 -13.45%
EPS 2.86 5.22 17.94 5.28 4.23 6.39 7.27 -14.38%
DPS 1.20 1.50 3.00 2.20 2.00 5.00 2.00 -8.15%
NAPS 0.78 0.74 2.93 2.65 2.22 2.18 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 181,098
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 17.28 15.57 13.84 11.11 8.33 7.18 6.29 18.32%
EPS 0.85 1.53 0.90 0.24 0.19 0.29 0.33 17.06%
DPS 0.36 0.44 0.15 0.10 0.09 0.23 0.09 25.96%
NAPS 0.2323 0.2168 0.1462 0.122 0.1022 0.1005 0.0983 15.39%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.42 1.55 2.48 1.35 1.50 1.36 1.60 -
P/RPS 2.45 2.92 0.89 0.56 0.83 0.87 1.16 13.25%
P/EPS 49.65 29.69 13.82 25.57 35.46 21.28 22.01 14.50%
EY 2.01 3.37 7.23 3.91 2.82 4.70 4.54 -12.68%
DY 0.85 0.97 1.21 1.63 1.33 3.68 1.25 -6.21%
P/NAPS 1.82 2.09 0.85 0.51 0.68 0.62 0.74 16.16%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 -
Price 1.38 1.57 2.17 1.40 1.45 1.57 2.12 -
P/RPS 2.38 2.96 0.78 0.58 0.80 1.01 1.53 7.63%
P/EPS 48.25 30.08 12.10 26.52 34.28 24.57 29.16 8.74%
EY 2.07 3.32 8.27 3.77 2.92 4.07 3.43 -8.06%
DY 0.87 0.96 1.38 1.57 1.38 3.18 0.94 -1.28%
P/NAPS 1.77 2.12 0.74 0.53 0.65 0.72 0.98 10.34%

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