[VS] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -10.5%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,004,792 1,822,377 1,273,335 1,247,393 1,061,862 870,732 714,101 18.76%
PBT 191,845 74,514 49,162 46,326 46,165 47,462 8,933 66.68%
Tax -41,944 -1,074 -9,514 -13,451 -27,269 -15,103 -8,809 29.68%
NP 149,901 73,440 39,648 32,875 18,896 32,359 124 226.20%
-
NP to SH 157,692 79,295 45,809 33,463 26,297 33,245 741 144.24%
-
Tax Rate 21.86% 1.44% 19.35% 29.04% 59.07% 31.82% 98.61% -
Total Cost 1,854,891 1,748,937 1,233,687 1,214,518 1,042,966 838,373 713,977 17.23%
-
Net Worth 853,083 392,686 479,910 402,171 395,402 386,660 359,203 15.49%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 47,377 8,253 4,038 10,984 21,741 15,237 2,318 65.31%
Div Payout % 30.04% 10.41% 8.82% 32.83% 82.68% 45.83% 312.83% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 853,083 392,686 479,910 402,171 395,402 386,660 359,203 15.49%
NOSH 1,152,816 196,343 181,098 181,158 181,377 179,009 179,601 36.30%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.48% 4.03% 3.11% 2.64% 1.78% 3.72% 0.02% -
ROE 18.48% 20.19% 9.55% 8.32% 6.65% 8.60% 0.21% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 173.90 928.16 703.12 688.56 585.44 486.42 397.60 -12.86%
EPS 13.68 40.39 25.30 18.47 14.50 18.57 0.41 79.37%
DPS 4.11 4.20 2.23 6.06 12.00 8.50 1.30 21.13%
NAPS 0.74 2.00 2.65 2.22 2.18 2.16 2.00 -15.26%
Adjusted Per Share Value based on latest NOSH - 181,158
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 50.96 46.32 32.37 31.71 26.99 22.13 18.15 18.76%
EPS 4.01 2.02 1.16 0.85 0.67 0.85 0.02 141.83%
DPS 1.20 0.21 0.10 0.28 0.55 0.39 0.06 64.71%
NAPS 0.2168 0.0998 0.122 0.1022 0.1005 0.0983 0.0913 15.49%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.55 2.48 1.35 1.50 1.36 1.60 1.23 -
P/RPS 0.89 0.27 0.19 0.22 0.23 0.33 0.31 19.20%
P/EPS 11.33 6.14 5.34 8.12 9.38 8.62 298.12 -42.00%
EY 8.83 16.28 18.74 12.31 10.66 11.61 0.34 72.04%
DY 2.65 1.70 1.65 4.04 8.82 5.31 1.06 16.49%
P/NAPS 2.09 1.24 0.51 0.68 0.62 0.74 0.62 22.43%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 31/12/09 -
Price 1.57 2.17 1.40 1.45 1.57 2.12 1.28 -
P/RPS 0.90 0.23 0.20 0.21 0.27 0.44 0.32 18.79%
P/EPS 11.48 5.37 5.53 7.85 10.83 11.42 310.24 -42.25%
EY 8.71 18.61 18.07 12.74 9.23 8.76 0.32 73.39%
DY 2.62 1.94 1.59 4.18 7.64 4.01 1.02 17.01%
P/NAPS 2.12 1.09 0.53 0.65 0.72 0.98 0.64 22.08%

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