[VS] QoQ Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -8.64%
YoY- 111.13%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,096,414 1,129,752 1,026,818 1,019,945 1,005,814 989,576 800,170 23.29%
PBT 43,914 51,720 51,363 60,524 64,498 72,512 36,819 12.42%
Tax -9,754 -9,480 -29,927 -17,662 -18,830 -20,112 -13,288 -18.58%
NP 34,160 42,240 21,436 42,861 45,668 52,400 23,531 28.12%
-
NP to SH 36,464 46,360 27,721 42,234 46,228 52,056 24,290 31.00%
-
Tax Rate 22.21% 18.33% 58.27% 29.18% 29.19% 27.74% 36.09% -
Total Cost 1,062,254 1,087,512 1,005,382 977,084 960,146 937,176 776,639 23.14%
-
Net Worth 393,666 395,402 386,720 395,048 386,431 386,660 374,657 3.34%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 25,397 36,275 16,263 14,430 16,176 14,320 11,652 67.86%
Div Payout % 69.65% 78.25% 58.67% 34.17% 34.99% 27.51% 47.97% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 393,666 395,402 386,720 395,048 386,431 386,660 374,657 3.34%
NOSH 181,412 181,377 180,710 180,387 179,735 179,009 179,261 0.79%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.12% 3.74% 2.09% 4.20% 4.54% 5.30% 2.94% -
ROE 9.26% 11.72% 7.17% 10.69% 11.96% 13.46% 6.48% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 604.37 622.87 568.21 565.42 559.61 552.81 446.37 22.32%
EPS 20.10 25.56 15.34 23.41 25.72 29.08 13.55 29.97%
DPS 14.00 20.00 9.00 8.00 9.00 8.00 6.50 66.54%
NAPS 2.17 2.18 2.14 2.19 2.15 2.16 2.09 2.52%
Adjusted Per Share Value based on latest NOSH - 181,398
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.87 28.72 26.10 25.93 25.57 25.16 20.34 23.29%
EPS 0.93 1.18 0.70 1.07 1.18 1.32 0.62 30.94%
DPS 0.65 0.92 0.41 0.37 0.41 0.36 0.30 67.20%
NAPS 0.1001 0.1005 0.0983 0.1004 0.0982 0.0983 0.0952 3.39%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.59 1.36 1.55 1.90 1.91 1.60 1.22 -
P/RPS 0.26 0.22 0.27 0.34 0.34 0.29 0.27 -2.47%
P/EPS 7.91 5.32 10.10 8.12 7.43 5.50 9.00 -8.22%
EY 12.64 18.79 9.90 12.32 13.47 18.18 11.11 8.95%
DY 8.81 14.71 5.81 4.21 4.71 5.00 5.33 39.66%
P/NAPS 0.73 0.62 0.72 0.87 0.89 0.74 0.58 16.52%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 29/12/10 29/09/10 -
Price 1.55 1.57 1.31 1.66 1.96 2.12 1.42 -
P/RPS 0.26 0.25 0.23 0.29 0.35 0.38 0.32 -12.89%
P/EPS 7.71 6.14 8.54 7.09 7.62 7.29 10.48 -18.45%
EY 12.97 16.28 11.71 14.10 13.12 13.72 9.54 22.65%
DY 9.03 12.74 6.87 4.82 4.59 3.77 4.58 57.04%
P/NAPS 0.71 0.72 0.61 0.76 0.91 0.98 0.68 2.91%

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