[VS] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 57.31%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 327,839 1,201,992 835,104 548,207 282,438 1,026,818 764,959 -43.01%
PBT 10,465 48,791 37,178 21,957 12,930 51,363 45,393 -62.23%
Tax -2,678 -13,143 -9,742 -4,877 -2,370 -29,927 -13,247 -65.38%
NP 7,787 35,648 27,436 17,080 10,560 21,436 32,146 -60.97%
-
NP to SH 7,663 37,390 28,885 18,232 11,590 27,721 31,676 -61.00%
-
Tax Rate 25.59% 26.94% 26.20% 22.21% 18.33% 58.27% 29.18% -
Total Cost 320,052 1,166,344 807,668 531,127 271,878 1,005,382 732,813 -42.29%
-
Net Worth 402,171 407,904 402,793 393,666 395,402 386,720 395,048 1.19%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,623 27,193 16,329 12,698 9,068 16,263 10,823 -51.62%
Div Payout % 47.28% 72.73% 56.53% 69.65% 78.25% 58.67% 34.17% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 402,171 407,904 402,793 393,666 395,402 386,720 395,048 1.19%
NOSH 181,158 181,291 181,438 181,412 181,377 180,710 180,387 0.28%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 2.38% 2.97% 3.29% 3.12% 3.74% 2.09% 4.20% -
ROE 1.91% 9.17% 7.17% 4.63% 2.93% 7.17% 8.02% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 180.97 663.02 460.27 302.19 155.72 568.21 424.06 -43.17%
EPS 4.23 20.62 15.92 10.05 6.39 15.34 17.56 -61.11%
DPS 2.00 15.00 9.00 7.00 5.00 9.00 6.00 -51.76%
NAPS 2.22 2.25 2.22 2.17 2.18 2.14 2.19 0.90%
Adjusted Per Share Value based on latest NOSH - 181,475
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 8.33 30.55 21.23 13.93 7.18 26.10 19.44 -43.01%
EPS 0.19 0.95 0.73 0.46 0.29 0.70 0.81 -61.79%
DPS 0.09 0.69 0.42 0.32 0.23 0.41 0.28 -52.91%
NAPS 0.1022 0.1037 0.1024 0.1001 0.1005 0.0983 0.1004 1.18%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.50 1.59 1.59 1.59 1.36 1.55 1.90 -
P/RPS 0.83 0.24 0.35 0.53 0.87 0.27 0.45 50.11%
P/EPS 35.46 7.71 9.99 15.82 21.28 10.10 10.82 119.84%
EY 2.82 12.97 10.01 6.32 4.70 9.90 9.24 -54.50%
DY 1.33 9.43 5.66 4.40 3.68 5.81 3.16 -43.69%
P/NAPS 0.68 0.71 0.72 0.73 0.62 0.72 0.87 -15.08%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 27/06/12 29/03/12 30/12/11 29/09/11 27/06/11 -
Price 1.45 1.49 1.58 1.55 1.57 1.31 1.66 -
P/RPS 0.80 0.22 0.34 0.51 1.01 0.23 0.39 61.09%
P/EPS 34.28 7.22 9.92 15.42 24.57 8.54 9.45 135.16%
EY 2.92 13.84 10.08 6.48 4.07 11.71 10.58 -57.44%
DY 1.38 10.07 5.70 4.52 3.18 6.87 3.61 -47.17%
P/NAPS 0.65 0.66 0.71 0.71 0.72 0.61 0.76 -9.85%

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