[VS] QoQ Cumulative Quarter Result on 31-Jan-2011 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 77.61%
YoY- 172.12%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 282,438 1,026,818 764,959 502,907 247,394 800,170 550,657 -35.84%
PBT 12,930 51,363 45,393 32,249 18,128 36,819 25,314 -36.02%
Tax -2,370 -29,927 -13,247 -9,415 -5,028 -13,288 -10,247 -62.22%
NP 10,560 21,436 32,146 22,834 13,100 23,531 15,067 -21.04%
-
NP to SH 11,590 27,721 31,676 23,114 13,014 24,290 15,003 -15.76%
-
Tax Rate 18.33% 58.27% 29.18% 29.19% 27.74% 36.09% 40.48% -
Total Cost 271,878 1,005,382 732,813 480,073 234,294 776,639 535,590 -36.28%
-
Net Worth 395,402 386,720 395,048 386,431 386,660 374,657 362,079 6.02%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 9,068 16,263 10,823 8,088 3,580 11,652 2,688 124.43%
Div Payout % 78.25% 58.67% 34.17% 34.99% 27.51% 47.97% 17.92% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 395,402 386,720 395,048 386,431 386,660 374,657 362,079 6.02%
NOSH 181,377 180,710 180,387 179,735 179,009 179,261 179,247 0.78%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 3.74% 2.09% 4.20% 4.54% 5.30% 2.94% 2.74% -
ROE 2.93% 7.17% 8.02% 5.98% 3.37% 6.48% 4.14% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 155.72 568.21 424.06 279.80 138.20 446.37 307.21 -36.34%
EPS 6.39 15.34 17.56 12.86 7.27 13.55 8.37 -16.42%
DPS 5.00 9.00 6.00 4.50 2.00 6.50 1.50 122.65%
NAPS 2.18 2.14 2.19 2.15 2.16 2.09 2.02 5.19%
Adjusted Per Share Value based on latest NOSH - 180,357
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 7.18 26.10 19.44 12.78 6.29 20.34 14.00 -35.85%
EPS 0.29 0.70 0.81 0.59 0.33 0.62 0.38 -16.44%
DPS 0.23 0.41 0.28 0.21 0.09 0.30 0.07 120.53%
NAPS 0.1005 0.0983 0.1004 0.0982 0.0983 0.0952 0.092 6.05%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.36 1.55 1.90 1.91 1.60 1.22 1.30 -
P/RPS 0.87 0.27 0.45 0.68 1.16 0.27 0.42 62.28%
P/EPS 21.28 10.10 10.82 14.85 22.01 9.00 15.53 23.29%
EY 4.70 9.90 9.24 6.73 4.54 11.11 6.44 -18.89%
DY 3.68 5.81 3.16 2.36 1.25 5.33 1.15 116.69%
P/NAPS 0.62 0.72 0.87 0.89 0.74 0.58 0.64 -2.08%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 30/12/11 29/09/11 27/06/11 31/03/11 29/12/10 29/09/10 29/06/10 -
Price 1.57 1.31 1.66 1.96 2.12 1.42 1.20 -
P/RPS 1.01 0.23 0.39 0.70 1.53 0.32 0.39 88.25%
P/EPS 24.57 8.54 9.45 15.24 29.16 10.48 14.34 43.04%
EY 4.07 11.71 10.58 6.56 3.43 9.54 6.98 -30.13%
DY 3.18 6.87 3.61 2.30 0.94 4.58 1.25 86.03%
P/NAPS 0.72 0.61 0.76 0.91 0.98 0.68 0.59 14.15%

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