[VS] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 58.43%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 561,782 327,839 1,201,992 835,104 548,207 282,438 1,026,818 -32.98%
PBT 10,759 10,465 48,791 37,178 21,957 12,930 51,363 -64.56%
Tax -3,375 -2,678 -13,143 -9,742 -4,877 -2,370 -29,927 -76.50%
NP 7,384 7,787 35,648 27,436 17,080 10,560 21,436 -50.70%
-
NP to SH 7,703 7,663 37,390 28,885 18,232 11,590 27,721 -57.25%
-
Tax Rate 31.37% 25.59% 26.94% 26.20% 22.21% 18.33% 58.27% -
Total Cost 554,398 320,052 1,166,344 807,668 531,127 271,878 1,005,382 -32.63%
-
Net Worth 404,180 402,171 407,904 402,793 393,666 395,402 386,720 2.97%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,624 3,623 27,193 16,329 12,698 9,068 16,263 -63.07%
Div Payout % 47.06% 47.28% 72.73% 56.53% 69.65% 78.25% 58.67% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 404,180 402,171 407,904 402,793 393,666 395,402 386,720 2.97%
NOSH 181,247 181,158 181,291 181,438 181,412 181,377 180,710 0.19%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.31% 2.38% 2.97% 3.29% 3.12% 3.74% 2.09% -
ROE 1.91% 1.91% 9.17% 7.17% 4.63% 2.93% 7.17% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 309.95 180.97 663.02 460.27 302.19 155.72 568.21 -33.11%
EPS 4.25 4.23 20.62 15.92 10.05 6.39 15.34 -57.33%
DPS 2.00 2.00 15.00 9.00 7.00 5.00 9.00 -63.14%
NAPS 2.23 2.22 2.25 2.22 2.17 2.18 2.14 2.77%
Adjusted Per Share Value based on latest NOSH - 181,173
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.28 8.33 30.55 21.23 13.93 7.18 26.10 -32.98%
EPS 0.20 0.19 0.95 0.73 0.46 0.29 0.70 -56.45%
DPS 0.09 0.09 0.69 0.42 0.32 0.23 0.41 -63.44%
NAPS 0.1027 0.1022 0.1037 0.1024 0.1001 0.1005 0.0983 2.94%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.38 1.50 1.59 1.59 1.59 1.36 1.55 -
P/RPS 0.45 0.83 0.24 0.35 0.53 0.87 0.27 40.35%
P/EPS 32.47 35.46 7.71 9.99 15.82 21.28 10.10 117.05%
EY 3.08 2.82 12.97 10.01 6.32 4.70 9.90 -53.92%
DY 1.45 1.33 9.43 5.66 4.40 3.68 5.81 -60.19%
P/NAPS 0.62 0.68 0.71 0.72 0.73 0.62 0.72 -9.44%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 27/12/12 27/09/12 27/06/12 29/03/12 30/12/11 29/09/11 -
Price 1.39 1.45 1.49 1.58 1.55 1.57 1.31 -
P/RPS 0.45 0.80 0.22 0.34 0.51 1.01 0.23 56.11%
P/EPS 32.71 34.28 7.22 9.92 15.42 24.57 8.54 143.80%
EY 3.06 2.92 13.84 10.08 6.48 4.07 11.71 -58.95%
DY 1.44 1.38 10.07 5.70 4.52 3.18 6.87 -64.54%
P/NAPS 0.62 0.65 0.66 0.71 0.71 0.72 0.61 1.08%

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