[VS] YoY TTM 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- 170.28%

YoY- 17.44%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
TTM Result
Revenue	2,175,626	1,936,885	1,715,082	1,163,911	1,201,992	1,026,818	800,170	18.12%
YoY %	12.33%	12.93%	47.36%	-3.17%	17.06%	28.32%	-	-
Horiz. %	271.90%	242.06%	214.34%	145.46%	150.22%	128.32%	100.00%	-
PBT	141,866	159,686	41,993	49,447	48,791	51,363	36,819	25.18%
YoY %	-11.16%	280.27%	-15.07%	1.34%	-5.01%	39.50%	-	-
Horiz. %	385.31%	433.71%	114.05%	134.30%	132.52%	139.50%	100.00%	-
Tax	-37,628	-34,221	4,677	-9,480	-13,143	-29,927	-13,288	18.92%
YoY %	-9.96%	-831.69%	149.34%	27.87%	56.08%	-125.22%	-	-
Horiz. %	283.17%	257.53%	-35.20%	71.34%	98.91%	225.22%	100.00%	-
NP	104,238	125,465	46,670	39,967	35,648	21,436	23,531	28.12%
YoY %	-16.92%	168.83%	16.77%	12.12%	66.30%	-8.90%	-	-
Horiz. %	442.98%	533.19%	198.33%	169.85%	151.49%	91.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,928	132,739	53,633	43,910	37,390	27,721	24,290	30.09%
YoY %	-11.16%	147.50%	22.14%	17.44%	34.88%	14.13%	-	-
Horiz. %	485.50%	546.48%	220.80%	180.77%	153.93%	114.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	21.43%	-11.14%	19.17%	26.94%	58.27%	36.09%	-
YoY %	23.75%	292.37%	-158.11%	-28.84%	-53.77%	61.46%	-	-
Horiz. %	73.48%	59.38%	-30.87%	53.12%	74.65%	161.46%	100.00%	-
Total Cost	2,071,388	1,811,420	1,668,412	1,123,944	1,166,344	1,005,382	776,639	17.74%
YoY %	14.35%	8.57%	48.44%	-3.64%	16.01%	29.45%	-	-
Horiz. %	266.71%	233.24%	214.82%	144.72%	150.18%	129.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	873,191	748,170	365,047	480,199	362,383	388,243	374,707	15.12%
YoY %	16.71%	104.95%	-23.98%	32.51%	-6.66%	3.61%	-	-
Horiz. %	233.03%	199.67%	97.42%	128.15%	96.71%	103.61%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	45,193	31,262	11,059	3,677	16,430	16,252	11,657	25.31%
YoY %	44.56%	182.68%	200.76%	-77.62%	1.10%	39.42%	-	-
Horiz. %	387.69%	268.18%	94.87%	31.54%	140.95%	139.42%	100.00%	-
Div Payout %	38.32%	23.55%	20.62%	8.38%	43.94%	58.63%	47.99%	-
YoY %	62.72%	14.21%	146.06%	-80.93%	-25.06%	22.17%	-	-
Horiz. %	79.85%	49.07%	42.97%	17.46%	91.56%	122.17%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	873,191	748,170	365,047	480,199	362,383	388,243	374,707	15.12%
YoY %	16.71%	104.95%	-23.98%	32.51%	-6.66%	3.61%	-	-
Horiz. %	233.03%	199.67%	97.42%	128.15%	96.71%	103.61%	100.00%	-
NOSH	1,164,255	1,100,250	182,523	181,207	181,191	181,422	179,285	36.55%
YoY %	5.82%	502.80%	0.73%	0.01%	-0.13%	1.19%	-	-
Horiz. %	649.39%	613.69%	101.81%	101.07%	101.06%	101.19%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	4.79%	6.48%	2.72%	3.43%	2.97%	2.09%	2.94%	-
YoY %	-26.08%	138.24%	-20.70%	15.49%	42.11%	-28.91%	-	-
Horiz. %	162.93%	220.41%	92.52%	116.67%	101.02%	71.09%	100.00%	-
ROE	13.51%	17.74%	14.69%	9.14%	10.32%	7.14%	6.48%	-
YoY %	-23.84%	20.76%	60.72%	-11.43%	44.54%	10.19%	-	-
Horiz. %	208.49%	273.77%	226.70%	141.05%	159.26%	110.19%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	186.87	176.04	939.65	642.31	663.38	565.98	446.31	-13.49%
YoY %	6.15%	-81.27%	46.29%	-3.18%	17.21%	26.81%	-	-
Horiz. %	41.87%	39.44%	210.54%	143.92%	148.64%	126.81%	100.00%	-
EPS	10.13	12.06	29.38	24.23	20.64	15.28	13.55	-4.72%
YoY %	-16.00%	-58.95%	21.25%	17.39%	35.08%	12.77%	-	-
Horiz. %	74.76%	89.00%	216.83%	178.82%	152.32%	112.77%	100.00%	-
DPS	3.90	2.84	6.10	2.03	9.06	9.00	6.50	-8.15%
YoY %	37.32%	-53.44%	200.49%	-77.59%	0.67%	38.46%	-	-
Horiz. %	60.00%	43.69%	93.85%	31.23%	139.38%	138.46%	100.00%	-
NAPS	0.75	0.68	2.00	2.65	2.00	2.14	2.09	-15.68%
YoY %	10.29%	-66.00%	-24.53%	32.50%	-6.54%	2.39%	-	-
Horiz. %	35.89%	32.54%	95.69%	126.79%	95.69%	102.39%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 181,207
RPS	55.30	49.23	43.59	29.58	30.55	26.10	20.34	18.12%
YoY %	12.33%	12.94%	47.36%	-3.18%	17.05%	28.32%	-	-
Horiz. %	271.88%	242.04%	214.31%	145.43%	150.20%	128.32%	100.00%	-
EPS	3.00	3.37	1.36	1.12	0.95	0.70	0.62	30.02%
YoY %	-10.98%	147.79%	21.43%	17.89%	35.71%	12.90%	-	-
Horiz. %	483.87%	543.55%	219.35%	180.65%	153.23%	112.90%	100.00%	-
DPS	1.15	0.79	0.28	0.09	0.42	0.41	0.30	25.07%
YoY %	45.57%	182.14%	211.11%	-78.57%	2.44%	36.67%	-	-
Horiz. %	383.33%	263.33%	93.33%	30.00%	140.00%	136.67%	100.00%	-
NAPS	0.2219	0.1902	0.0928	0.1221	0.0921	0.0987	0.0952	15.13%
YoY %	16.67%	104.96%	-24.00%	32.57%	-6.69%	3.68%	-	-
Horiz. %	233.09%	199.79%	97.48%	128.26%	96.74%	103.68%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.71	3.61	0.21	0.19	0.24	0.27	0.27	17.46%
YoY %	-80.33%	1,619.05%	10.53%	-20.83%	-11.11%	0.00%	-	-
Horiz. %	262.96%	1,337.04%	77.78%	70.37%	88.89%	100.00%	100.00%	-
P/EPS	13.03	52.63	6.77	5.16	7.71	10.14	9.00	6.35%
YoY %	-75.24%	677.40%	31.20%	-33.07%	-23.96%	12.67%	-	-
Horiz. %	144.78%	584.78%	75.22%	57.33%	85.67%	112.67%	100.00%	-
EY	7.67	1.90	14.77	19.39	12.98	9.86	11.11	-5.98%
YoY %	303.68%	-87.14%	-23.83%	49.38%	31.64%	-11.25%	-	-
Horiz. %	69.04%	17.10%	132.94%	174.53%	116.83%	88.75%	100.00%	-
DY	2.95	0.45	3.07	1.62	5.70	5.81	5.33	-9.38%
YoY %	555.56%	-85.34%	89.51%	-71.58%	-1.89%	9.01%	-	-
Horiz. %	55.35%	8.44%	57.60%	30.39%	106.94%	109.01%	100.00%	-
P/NAPS	1.76	9.34	1.00	0.47	0.80	0.72	0.58	20.30%
YoY %	-81.16%	834.00%	112.77%	-41.25%	11.11%	24.14%	-	-
Horiz. %	303.45%	1,610.34%	172.41%	81.03%	137.93%	124.14%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
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	0.72	0.84	0.28	0.19	0.22	0.23	0.32	14.45%
YoY %	-14.29%	200.00%	47.37%	-13.64%	-4.35%	-28.12%	-	-
Horiz. %	225.00%	262.50%	87.50%	59.38%	68.75%	71.88%	100.00%	-
P/EPS	13.23	12.18	8.81	5.16	7.22	8.57	10.48	3.95%
YoY %	8.62%	38.25%	70.74%	-28.53%	-15.75%	-18.23%	-	-
Horiz. %	126.24%	116.22%	84.06%	49.24%	68.89%	81.77%	100.00%	-
EY	7.56	8.21	11.35	19.39	13.85	11.66	9.54	-3.79%
YoY %	-7.92%	-27.67%	-41.46%	40.00%	18.78%	22.22%	-	-
Horiz. %	79.25%	86.06%	118.97%	203.25%	145.18%	122.22%	100.00%	-
DY	2.91	1.93	2.36	1.62	6.08	6.87	4.58	-7.27%
YoY %	50.78%	-18.22%	45.68%	-73.36%	-11.50%	50.00%	-	-
Horiz. %	63.54%	42.14%	51.53%	35.37%	132.75%	150.00%	100.00%	-
P/NAPS	1.79	2.16	1.30	0.47	0.75	0.61	0.68	17.48%
YoY %	-17.13%	66.15%	176.60%	-37.33%	22.95%	-10.29%	-	-
Horiz. %	263.24%	317.65%	191.18%	69.12%	110.29%	89.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos