[VS] QoQ Cumulative 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- 37.04%

YoY- 111.13%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Cumulative Result
Revenue	548,207	282,438	1,026,818	764,959	502,907	247,394	800,170	-22.23%
YoY %	94.10%	-72.49%	34.23%	52.11%	103.28%	-69.08%	-	-
Horiz. %	68.51%	35.30%	128.32%	95.60%	62.85%	30.92%	100.00%	-
PBT	21,957	12,930	51,363	45,393	32,249	18,128	36,819	-29.08%
YoY %	69.81%	-74.83%	13.15%	40.76%	77.90%	-50.76%	-	-
Horiz. %	59.63%	35.12%	139.50%	123.29%	87.59%	49.24%	100.00%	-
Tax	-4,877	-2,370	-29,927	-13,247	-9,415	-5,028	-13,288	-48.64%
YoY %	-105.78%	92.08%	-125.92%	-40.70%	-87.25%	62.16%	-	-
Horiz. %	36.70%	17.84%	225.22%	99.69%	70.85%	37.84%	100.00%	-
NP	17,080	10,560	21,436	32,146	22,834	13,100	23,531	-19.18%
YoY %	61.74%	-50.74%	-33.32%	40.78%	74.31%	-44.33%	-	-
Horiz. %	72.59%	44.88%	91.10%	136.61%	97.04%	55.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,232	11,590	27,721	31,676	23,114	13,014	24,290	-17.36%
YoY %	57.31%	-58.19%	-12.49%	37.04%	77.61%	-46.42%	-	-
Horiz. %	75.06%	47.72%	114.13%	130.41%	95.16%	53.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.21%	18.33%	58.27%	29.18%	29.19%	27.74%	36.09%	-
YoY %	21.17%	-68.54%	99.69%	-0.03%	5.23%	-23.14%	-	-
Horiz. %	61.54%	50.79%	161.46%	80.85%	80.88%	76.86%	100.00%	-
Total Cost	531,127	271,878	1,005,382	732,813	480,073	234,294	776,639	-22.32%
YoY %	95.35%	-72.96%	37.19%	52.65%	104.90%	-69.83%	-	-
Horiz. %	68.39%	35.01%	129.45%	94.36%	61.81%	30.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,666	395,402	386,720	395,048	386,431	386,660	374,657	3.34%
YoY %	-0.44%	2.25%	-2.11%	2.23%	-0.06%	3.20%	-	-
Horiz. %	105.07%	105.54%	103.22%	105.44%	103.14%	103.20%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Dividend
Div	12,698	9,068	16,263	10,823	8,088	3,580	11,652	5.88%
YoY %	40.03%	-44.24%	50.26%	33.82%	125.92%	-69.28%	-	-
Horiz. %	108.98%	77.82%	139.57%	92.89%	69.41%	30.72%	100.00%	-
Div Payout %	69.65%	78.25%	58.67%	34.17%	34.99%	27.51%	47.97%	-
YoY %	-10.99%	33.37%	71.70%	-2.34%	27.19%	-42.65%	-	-
Horiz. %	145.19%	163.12%	122.31%	71.23%	72.94%	57.35%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Equity
Net Worth	393,666	395,402	386,720	395,048	386,431	386,660	374,657	3.34%
YoY %	-0.44%	2.25%	-2.11%	2.23%	-0.06%	3.20%	-	-
Horiz. %	105.07%	105.54%	103.22%	105.44%	103.14%	103.20%	100.00%	-
NOSH	181,412	181,377	180,710	180,387	179,735	179,009	179,261	0.79%
YoY %	0.02%	0.37%	0.18%	0.36%	0.41%	-0.14%	-	-
Horiz. %	101.20%	101.18%	100.81%	100.63%	100.26%	99.86%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Ratio Analysis
NP Margin	3.12%	3.74%	2.09%	4.20%	4.54%	5.30%	2.94%	-
YoY %	-16.58%	78.95%	-50.24%	-7.49%	-14.34%	80.27%	-	-
Horiz. %	106.12%	127.21%	71.09%	142.86%	154.42%	180.27%	100.00%	-
ROE	4.63%	2.93%	7.17%	8.02%	5.98%	3.37%	6.48%	-
YoY %	58.02%	-59.14%	-10.60%	34.11%	77.45%	-47.99%	-	-
Horiz. %	71.45%	45.22%	110.65%	123.77%	92.28%	52.01%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Per Share
RPS	302.19	155.72	568.21	424.06	279.80	138.20	446.37	-22.84%
YoY %	94.06%	-72.59%	33.99%	51.56%	102.46%	-69.04%	-	-
Horiz. %	67.70%	34.89%	127.30%	95.00%	62.68%	30.96%	100.00%	-
EPS	10.05	6.39	15.34	17.56	12.86	7.27	13.55	-18.01%
YoY %	57.28%	-58.34%	-12.64%	36.55%	76.89%	-46.35%	-	-
Horiz. %	74.17%	47.16%	113.21%	129.59%	94.91%	53.65%	100.00%	-
DPS	7.00	5.00	9.00	6.00	4.50	2.00	6.50	5.05%
YoY %	40.00%	-44.44%	50.00%	33.33%	125.00%	-69.23%	-	-
Horiz. %	107.69%	76.92%	138.46%	92.31%	69.23%	30.77%	100.00%	-
NAPS	2.17	2.18	2.14	2.19	2.15	2.16	2.09	2.52%
YoY %	-0.46%	1.87%	-2.28%	1.86%	-0.46%	3.35%	-	-
Horiz. %	103.83%	104.31%	102.39%	104.78%	102.87%	103.35%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 181,398
RPS	13.94	7.18	26.10	19.45	12.78	6.29	20.34	-22.21%
YoY %	94.15%	-72.49%	34.19%	52.19%	103.18%	-69.08%	-	-
Horiz. %	68.53%	35.30%	128.32%	95.62%	62.83%	30.92%	100.00%	-
EPS	0.46	0.29	0.70	0.81	0.59	0.33	0.62	-18.00%
YoY %	58.62%	-58.57%	-13.58%	37.29%	78.79%	-46.77%	-	-
Horiz. %	74.19%	46.77%	112.90%	130.65%	95.16%	53.23%	100.00%	-
DPS	0.32	0.23	0.41	0.28	0.21	0.09	0.30	4.38%
YoY %	39.13%	-43.90%	46.43%	33.33%	133.33%	-70.00%	-	-
Horiz. %	106.67%	76.67%	136.67%	93.33%	70.00%	30.00%	100.00%	-
NAPS	0.1001	0.1005	0.0983	0.1004	0.0982	0.0983	0.0952	3.39%
YoY %	-0.40%	2.24%	-2.09%	2.24%	-0.10%	3.26%	-	-
Horiz. %	105.15%	105.57%	103.26%	105.46%	103.15%	103.26%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.53	0.87	0.27	0.45	0.68	1.16	0.27	56.58%
YoY %	-39.08%	222.22%	-40.00%	-33.82%	-41.38%	329.63%	-	-
Horiz. %	196.30%	322.22%	100.00%	166.67%	251.85%	429.63%	100.00%	-
P/EPS	15.82	21.28	10.10	10.82	14.85	22.01	9.00	45.50%
YoY %	-25.66%	110.69%	-6.65%	-27.14%	-32.53%	144.56%	-	-
Horiz. %	175.78%	236.44%	112.22%	120.22%	165.00%	244.56%	100.00%	-
EY	6.32	4.70	9.90	9.24	6.73	4.54	11.11	-31.27%
YoY %	34.47%	-52.53%	7.14%	37.30%	48.24%	-59.14%	-	-
Horiz. %	56.89%	42.30%	89.11%	83.17%	60.58%	40.86%	100.00%	-
DY	4.40	3.68	5.81	3.16	2.36	1.25	5.33	-11.96%
YoY %	19.57%	-36.66%	83.86%	33.90%	88.80%	-76.55%	-	-
Horiz. %	82.55%	69.04%	109.01%	59.29%	44.28%	23.45%	100.00%	-
P/NAPS	0.73	0.62	0.72	0.87	0.89	0.74	0.58	16.52%
YoY %	17.74%	-13.89%	-17.24%	-2.25%	20.27%	27.59%	-	-
Horiz. %	125.86%	106.90%	124.14%	150.00%	153.45%	127.59%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Announcement Date
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	0.51	1.01	0.23	0.39	0.70	1.53	0.32	36.32%
YoY %	-49.50%	339.13%	-41.03%	-44.29%	-54.25%	378.12%	-	-
Horiz. %	159.38%	315.62%	71.88%	121.88%	218.75%	478.12%	100.00%	-
P/EPS	15.42	24.57	8.54	9.45	15.24	29.16	10.48	29.27%
YoY %	-37.24%	187.70%	-9.63%	-37.99%	-47.74%	178.24%	-	-
Horiz. %	147.14%	234.45%	81.49%	90.17%	145.42%	278.24%	100.00%	-
EY	6.48	4.07	11.71	10.58	6.56	3.43	9.54	-22.67%
YoY %	59.21%	-65.24%	10.68%	61.28%	91.25%	-64.05%	-	-
Horiz. %	67.92%	42.66%	122.75%	110.90%	68.76%	35.95%	100.00%	-
DY	4.52	3.18	6.87	3.61	2.30	0.94	4.58	-0.87%
YoY %	42.14%	-53.71%	90.30%	56.96%	144.68%	-79.48%	-	-
Horiz. %	98.69%	69.43%	150.00%	78.82%	50.22%	20.52%	100.00%	-
P/NAPS	0.71	0.72	0.61	0.76	0.91	0.98	0.68	2.91%
YoY %	-1.39%	18.03%	-19.74%	-16.48%	-7.14%	44.12%	-	-
Horiz. %	104.41%	105.88%	89.71%	111.76%	133.82%	144.12%	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