[VS] YoY TTM 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- -19.73%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,040,521 1,920,391 1,406,762 1,215,567 1,072,118 945,136 700,425 19.49%
PBT 202,200 93,546 55,292 37,593 41,071 54,517 11,866 60.38%
Tax -41,349 -6,585 -11,588 -11,641 -25,389 -16,872 -8,540 30.05%
NP 160,851 86,961 43,704 25,952 15,682 37,645 3,326 90.81%
-
NP to SH 166,896 93,833 49,527 26,861 22,839 38,910 2,876 96.70%
-
Tax Rate 20.45% 7.04% 20.96% 30.97% 61.82% 30.95% 71.97% -
Total Cost 1,879,670 1,833,430 1,363,058 1,189,615 1,056,436 907,491 697,099 17.96%
-
Net Worth 858,649 605,159 491,989 446,000 393,801 387,767 366,291 15.24%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 55,449 9,463 9,420 7,355 20,861 17,053 5,011 49.25%
Div Payout % 33.22% 10.09% 19.02% 27.38% 91.34% 43.83% 174.25% -
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 858,649 605,159 491,989 446,000 393,801 387,767 366,291 15.24%
NOSH 1,160,337 201,719 181,545 200,000 181,475 180,357 179,554 36.45%
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 7.88% 4.53% 3.11% 2.13% 1.46% 3.98% 0.47% -
ROE 19.44% 15.51% 10.07% 6.02% 5.80% 10.03% 0.79% -
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 175.86 952.01 774.88 607.78 590.78 524.04 390.09 -12.42%
EPS 14.38 46.52 27.28 13.43 12.59 21.57 1.60 44.16%
DPS 4.78 4.69 5.19 3.68 11.50 9.50 2.80 9.31%
NAPS 0.74 3.00 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 51.87 48.82 35.76 30.90 27.25 24.03 17.81 19.49%
EPS 4.24 2.39 1.26 0.68 0.58 0.99 0.07 98.11%
DPS 1.41 0.24 0.24 0.19 0.53 0.43 0.13 48.75%
NAPS 0.2183 0.1538 0.1251 0.1134 0.1001 0.0986 0.0931 15.25%
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 0.76 0.38 0.19 0.23 0.27 0.36 0.32 15.50%
P/EPS 9.32 7.74 5.28 10.28 12.63 8.85 76.79 -29.62%
EY 10.73 12.92 18.94 9.73 7.92 11.30 1.30 42.13%
DY 3.57 1.30 3.60 2.66 7.23 4.97 2.28 7.75%
P/NAPS 1.81 1.20 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 0.72 0.46 0.19 0.23 0.26 0.37 0.34 13.31%
P/EPS 8.76 9.48 5.46 10.35 12.32 9.09 81.79 -31.07%
EY 11.42 10.55 18.31 9.66 8.12 11.01 1.22 45.14%
DY 3.79 1.06 3.48 2.65 7.42 4.85 2.14 9.98%
P/NAPS 1.70 1.47 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