[VS] QoQ Annualized Quarter 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- -49.74%

YoY- -57.75%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Annualized Quarter Result
Revenue	1,749,052	1,163,911	1,072,174	1,123,564	1,311,356	1,201,992	1,113,472	35.01%
YoY %	50.27%	8.56%	-4.57%	-14.32%	9.10%	7.95%	-	-
Horiz. %	157.08%	104.53%	96.29%	100.91%	117.77%	107.95%	100.00%	-
PBT	40,720	49,447	14,184	21,518	41,860	48,791	49,570	-12.25%
YoY %	-17.65%	248.61%	-34.08%	-48.60%	-14.21%	-1.57%	-	-
Horiz. %	82.15%	99.75%	28.61%	43.41%	84.45%	98.43%	100.00%	-
Tax	-10,848	-9,480	-4,758	-6,750	-10,712	-13,143	-12,989	-11.28%
YoY %	-14.43%	-99.24%	29.51%	36.99%	18.50%	-1.19%	-	-
Horiz. %	83.52%	72.98%	36.63%	51.97%	82.47%	101.19%	100.00%	-
NP	29,872	39,967	9,425	14,768	31,148	35,648	36,581	-12.60%
YoY %	-25.26%	324.05%	-36.18%	-52.59%	-12.62%	-2.55%	-	-
Horiz. %	81.66%	109.26%	25.76%	40.37%	85.15%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,248	43,910	10,321	15,406	30,652	37,390	38,513	-0.45%
YoY %	-12.89%	325.44%	-33.01%	-49.74%	-18.02%	-2.92%	-	-
Horiz. %	99.31%	114.01%	26.80%	40.00%	79.59%	97.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	19.17%	33.54%	31.37%	25.59%	26.94%	26.20%	-
YoY %	38.97%	-42.84%	6.92%	22.59%	-5.01%	2.82%	-	-
Horiz. %	101.68%	73.17%	128.02%	119.73%	97.67%	102.82%	100.00%	-
Total Cost	1,719,180	1,123,944	1,062,749	1,108,796	1,280,208	1,166,344	1,076,890	36.47%
YoY %	52.96%	5.76%	-4.15%	-13.39%	9.76%	8.31%	-	-
Horiz. %	159.64%	104.37%	98.69%	102.96%	118.88%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	479,910	480,237	402,459	404,180	402,171	407,904	402,793	12.35%
YoY %	-0.07%	19.33%	-0.43%	0.50%	-1.41%	1.27%	-	-
Horiz. %	119.15%	119.23%	99.92%	100.34%	99.85%	101.27%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Dividend
Div	15,936	90	4,834	7,249	14,492	27,193	21,772	-18.73%
YoY %	17,606.67%	-98.14%	-33.31%	-49.98%	-46.71%	24.90%	-	-
Horiz. %	73.19%	0.41%	22.20%	33.30%	66.56%	124.90%	100.00%	-
Div Payout %	41.67%	0.21%	46.84%	47.06%	47.28%	72.73%	56.53%	-
YoY %	19,742.86%	-99.55%	-0.47%	-0.47%	-34.99%	28.66%	-	-
Horiz. %	73.71%	0.37%	82.86%	83.25%	83.64%	128.66%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Equity
Net Worth	479,910	480,237	402,459	404,180	402,171	407,904	402,793	12.35%
YoY %	-0.07%	19.33%	-0.43%	0.50%	-1.41%	1.27%	-	-
Horiz. %	119.15%	119.23%	99.92%	100.34%	99.85%	101.27%	100.00%	-
NOSH	181,098	181,221	181,288	181,247	181,158	181,291	181,438	-0.12%
YoY %	-0.07%	-0.04%	0.02%	0.05%	-0.07%	-0.08%	-	-
Horiz. %	99.81%	99.88%	99.92%	99.89%	99.85%	99.92%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Ratio Analysis
NP Margin	1.71%	3.43%	0.88%	1.31%	2.38%	2.97%	3.29%	-
YoY %	-50.15%	289.77%	-32.82%	-44.96%	-19.87%	-9.73%	-	-
Horiz. %	51.98%	104.26%	26.75%	39.82%	72.34%	90.27%	100.00%	-
ROE	7.97%	9.14%	2.56%	3.81%	7.62%	9.17%	9.56%	-
YoY %	-12.80%	257.03%	-32.81%	-50.00%	-16.90%	-4.08%	-	-
Horiz. %	83.37%	95.61%	26.78%	39.85%	79.71%	95.92%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Per Share
RPS	965.80	642.26	591.42	619.91	723.87	663.02	613.69	35.18%
YoY %	50.38%	8.60%	-4.60%	-14.36%	9.18%	8.04%	-	-
Horiz. %	157.38%	104.66%	96.37%	101.01%	117.95%	108.04%	100.00%	-
EPS	21.12	24.23	5.69	8.50	16.92	20.62	21.23	-0.34%
YoY %	-12.84%	325.83%	-33.06%	-49.76%	-17.94%	-2.87%	-	-
Horiz. %	99.48%	114.13%	26.80%	40.04%	79.70%	97.13%	100.00%	-
DPS	8.80	0.05	2.67	4.00	8.00	15.00	12.00	-18.63%
YoY %	17,500.00%	-98.13%	-33.25%	-50.00%	-46.67%	25.00%	-	-
Horiz. %	73.33%	0.42%	22.25%	33.33%	66.67%	125.00%	100.00%	-
NAPS	2.65	2.65	2.22	2.23	2.22	2.25	2.22	12.49%
YoY %	0.00%	19.37%	-0.45%	0.45%	-1.33%	1.35%	-	-
Horiz. %	119.37%	119.37%	100.00%	100.45%	100.00%	101.35%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 200,000
RPS	44.46	29.58	27.25	28.56	33.33	30.55	28.30	35.03%
YoY %	50.30%	8.55%	-4.59%	-14.31%	9.10%	7.95%	-	-
Horiz. %	157.10%	104.52%	96.29%	100.92%	117.77%	107.95%	100.00%	-
EPS	0.97	1.12	0.26	0.39	0.78	0.95	0.98	-0.67%
YoY %	-13.39%	330.77%	-33.33%	-50.00%	-17.89%	-3.06%	-	-
Horiz. %	98.98%	114.29%	26.53%	39.80%	79.59%	96.94%	100.00%	-
DPS	0.41	0.00	0.12	0.18	0.37	0.69	0.55	-17.74%
YoY %	0.00%	0.00%	-33.33%	-51.35%	-46.38%	25.45%	-	-
Horiz. %	74.55%	0.00%	21.82%	32.73%	67.27%	125.45%	100.00%	-
NAPS	0.122	0.1221	0.1023	0.1027	0.1022	0.1037	0.1024	12.34%
YoY %	-0.08%	19.35%	-0.39%	0.49%	-1.45%	1.27%	-	-
Horiz. %	119.14%	119.24%	99.90%	100.29%	99.80%	101.27%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	-
Price	1.35	1.25	1.29	1.38	1.50	1.59	1.59	-
P/RPS	0.14	0.19	0.22	0.22	0.21	0.24	0.26	-33.73%
YoY %	-26.32%	-13.64%	0.00%	4.76%	-12.50%	-7.69%	-	-
Horiz. %	53.85%	73.08%	84.62%	84.62%	80.77%	92.31%	100.00%	-
P/EPS	6.39	5.16	22.66	16.24	8.87	7.71	7.49	-10.02%
YoY %	23.84%	-77.23%	39.53%	83.09%	15.05%	2.94%	-	-
Horiz. %	85.31%	68.89%	302.54%	216.82%	118.42%	102.94%	100.00%	-
EY	15.64	19.38	4.41	6.16	11.28	12.97	13.35	11.09%
YoY %	-19.30%	339.46%	-28.41%	-45.39%	-13.03%	-2.85%	-	-
Horiz. %	117.15%	145.17%	33.03%	46.14%	84.49%	97.15%	100.00%	-
DY	6.52	0.04	2.07	2.90	5.33	9.43	7.55	-9.29%
YoY %	16,200.00%	-98.07%	-28.62%	-45.59%	-43.48%	24.90%	-	-
Horiz. %	86.36%	0.53%	27.42%	38.41%	70.60%	124.90%	100.00%	-
P/NAPS	0.51	0.47	0.58	0.62	0.68	0.71	0.72	-20.48%
YoY %	8.51%	-18.97%	-6.45%	-8.82%	-4.23%	-1.39%	-	-
Horiz. %	70.83%	65.28%	80.56%	86.11%	94.44%	98.61%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	31/12/13	27/09/13	25/06/13	26/03/13	27/12/12	27/09/12	27/06/12	-
Price	1.40	1.25	1.28	1.39	1.45	1.49	1.58	-
P/RPS	0.14	0.19	0.22	0.22	0.20	0.22	0.26	-33.73%
YoY %	-26.32%	-13.64%	0.00%	10.00%	-9.09%	-15.38%	-	-
Horiz. %	53.85%	73.08%	84.62%	84.62%	76.92%	84.62%	100.00%	-
P/EPS	6.63	5.16	22.48	16.35	8.57	7.22	7.44	-7.37%
YoY %	28.49%	-77.05%	37.49%	90.78%	18.70%	-2.96%	-	-
Horiz. %	89.11%	69.35%	302.15%	219.76%	115.19%	97.04%	100.00%	-
EY	15.09	19.38	4.45	6.12	11.67	13.84	13.43	8.05%
YoY %	-22.14%	335.51%	-27.29%	-47.56%	-15.68%	3.05%	-	-
Horiz. %	112.36%	144.30%	33.13%	45.57%	86.90%	103.05%	100.00%	-
DY	6.29	0.04	2.08	2.88	5.52	10.07	7.59	-11.74%
YoY %	15,625.00%	-98.08%	-27.78%	-47.83%	-45.18%	32.67%	-	-
Horiz. %	82.87%	0.53%	27.40%	37.94%	72.73%	132.67%	100.00%	-
P/NAPS	0.53	0.47	0.58	0.62	0.65	0.66	0.71	-17.66%
YoY %	12.77%	-18.97%	-6.45%	-4.62%	-1.52%	-7.04%	-	-
Horiz. %	74.65%	66.20%	81.69%	87.32%	91.55%	92.96%	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