[VS] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 95081.58%
YoY- 325.27%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 554,204 506,843 534,453 359,780 366,888 261,859 249,513 14.21%
PBT 8,857 57,073 21,252 38,809 11,613 5,970 11,505 -4.26%
Tax -9,178 -6,884 13,125 -5,911 -3,401 -16,680 -3,041 20.19%
NP -321 50,189 34,377 32,898 8,212 -10,710 8,464 -
-
NP to SH 10,944 52,703 36,498 36,169 8,505 -3,955 9,287 2.77%
-
Tax Rate 103.62% 12.06% -61.76% 15.23% 29.29% 279.40% 26.43% -
Total Cost 554,525 456,654 500,076 326,882 358,676 272,569 241,049 14.88%
-
Net Worth 873,191 748,170 365,047 480,199 362,383 388,243 374,707 15.12%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 9,314 26,406 2,555 54 108 5,442 8,964 0.63%
Div Payout % 85.11% 50.10% 7.00% 0.15% 1.28% 0.00% 96.53% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 873,191 748,170 365,047 480,199 362,383 388,243 374,707 15.12%
NOSH 1,164,255 1,100,250 182,523 181,207 181,191 181,422 179,285 36.55%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -0.06% 9.90% 6.43% 9.14% 2.24% -4.09% 3.39% -
ROE 1.25% 7.04% 10.00% 7.53% 2.35% -1.02% 2.48% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 47.60 46.07 292.81 198.55 202.49 144.34 139.17 -16.35%
EPS 0.94 4.79 4.00 19.96 4.69 -2.18 5.18 -24.73%
DPS 0.80 2.40 1.40 0.03 0.06 3.00 5.00 -26.29%
NAPS 0.75 0.68 2.00 2.65 2.00 2.14 2.09 -15.68%
Adjusted Per Share Value based on latest NOSH - 181,207
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 14.09 12.88 13.59 9.15 9.33 6.66 6.34 14.22%
EPS 0.28 1.34 0.93 0.92 0.22 -0.10 0.24 2.60%
DPS 0.24 0.67 0.06 0.00 0.00 0.14 0.23 0.71%
NAPS 0.222 0.1902 0.0928 0.1221 0.0921 0.0987 0.0953 15.12%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.32 6.35 1.99 1.25 1.59 1.55 1.22 -
P/RPS 2.77 13.78 0.68 0.63 0.79 1.07 0.88 21.03%
P/EPS 140.43 132.57 9.95 6.26 33.87 -71.10 23.55 34.62%
EY 0.71 0.75 10.05 15.97 2.95 -1.41 4.25 -25.76%
DY 0.61 0.38 0.70 0.02 0.04 1.94 4.10 -27.18%
P/NAPS 1.76 9.34 1.00 0.47 0.80 0.72 0.58 20.30%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 30/09/14 27/09/13 27/09/12 29/09/11 29/09/10 -
Price 1.34 1.47 2.59 1.25 1.49 1.31 1.42 -
P/RPS 2.82 3.19 0.88 0.63 0.74 0.91 1.02 18.45%
P/EPS 142.55 30.69 12.95 6.26 31.74 -60.09 27.41 31.59%
EY 0.70 3.26 7.72 15.97 3.15 -1.66 3.65 -24.04%
DY 0.60 1.63 0.54 0.02 0.04 2.29 3.52 -25.51%
P/NAPS 1.79 2.16 1.30 0.47 0.75 0.61 0.68 17.48%

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