[VS] YoY TTM Result on 30-Apr-2015 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 24.19%
YoY- 118.62%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 4,061,641 2,852,168 2,128,265 1,964,495 1,540,409 1,171,019 1,096,963 24.36%
PBT 199,141 184,708 190,082 123,865 59,550 22,251 43,148 29.01%
Tax -49,089 -62,811 -35,334 -14,212 -14,359 -6,970 -26,422 10.87%
NP 150,052 121,897 154,748 109,653 45,191 15,281 16,726 44.12%
-
NP to SH 149,131 130,457 159,687 116,534 53,304 16,246 24,930 34.71%
-
Tax Rate 24.65% 34.01% 18.59% 11.47% 24.11% 31.32% 61.24% -
Total Cost 3,911,589 2,730,271 1,973,517 1,854,842 1,495,218 1,155,738 1,080,237 23.90%
-
Net Worth 1,246,345 1,019,463 860,673 617,129 484,559 421,800 402,205 20.73%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 57,466 55,263 62,285 7,412 13,940 3,731 21,764 17.55%
Div Payout % 38.53% 42.36% 39.00% 6.36% 26.15% 22.97% 87.30% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,246,345 1,019,463 860,673 617,129 484,559 421,800 402,205 20.73%
NOSH 1,333,533 1,185,422 1,163,072 205,709 180,805 190,000 181,173 39.45%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 3.69% 4.27% 7.27% 5.58% 2.93% 1.30% 1.52% -
ROE 11.97% 12.80% 18.55% 18.88% 11.00% 3.85% 6.20% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 306.33 240.60 182.99 954.98 851.97 616.33 605.48 -10.73%
EPS 11.25 11.01 13.73 56.65 29.48 8.55 13.76 -3.29%
DPS 4.33 4.70 5.36 3.60 7.70 1.96 12.00 -15.61%
NAPS 0.94 0.86 0.74 3.00 2.68 2.22 2.22 -13.33%
Adjusted Per Share Value based on latest NOSH - 205,709
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 103.24 72.50 54.10 49.93 39.15 29.77 27.88 24.37%
EPS 3.79 3.32 4.06 2.96 1.35 0.41 0.63 34.84%
DPS 1.46 1.40 1.58 0.19 0.35 0.09 0.55 17.66%
NAPS 0.3168 0.2591 0.2188 0.1569 0.1232 0.1072 0.1022 20.74%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 2.25 2.00 1.21 3.94 1.62 1.29 1.59 -
P/RPS 0.73 0.83 0.66 0.41 0.19 0.21 0.26 18.76%
P/EPS 20.00 18.17 8.81 6.96 5.49 15.09 11.55 9.57%
EY 5.00 5.50 11.35 14.38 18.20 6.63 8.65 -8.72%
DY 1.93 2.35 4.43 0.91 4.75 1.52 7.55 -20.32%
P/NAPS 2.39 2.33 1.64 1.31 0.60 0.58 0.72 22.12%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 13/06/17 29/06/16 23/06/15 25/06/14 25/06/13 27/06/12 -
Price 1.42 2.03 1.19 4.49 1.60 1.28 1.58 -
P/RPS 0.46 0.84 0.65 0.47 0.19 0.21 0.26 9.97%
P/EPS 12.62 18.45 8.67 7.93 5.43 14.97 11.48 1.58%
EY 7.92 5.42 11.54 12.62 18.43 6.68 8.71 -1.57%
DY 3.05 2.32 4.50 0.80 4.81 1.53 7.59 -14.09%
P/NAPS 1.51 2.36 1.61 1.50 0.60 0.58 0.71 13.39%

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