[VS] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -12.49%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 835,104 548,207 282,438 1,026,818 764,959 502,907 247,394 125.19%
PBT 37,178 21,957 12,930 51,363 45,393 32,249 18,128 61.49%
Tax -9,742 -4,877 -2,370 -29,927 -13,247 -9,415 -5,028 55.48%
NP 27,436 17,080 10,560 21,436 32,146 22,834 13,100 63.76%
-
NP to SH 28,885 18,232 11,590 27,721 31,676 23,114 13,014 70.23%
-
Tax Rate 26.20% 22.21% 18.33% 58.27% 29.18% 29.19% 27.74% -
Total Cost 807,668 531,127 271,878 1,005,382 732,813 480,073 234,294 128.37%
-
Net Worth 402,793 393,666 395,402 386,720 395,048 386,431 386,660 2.76%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 16,329 12,698 9,068 16,263 10,823 8,088 3,580 175.28%
Div Payout % 56.53% 69.65% 78.25% 58.67% 34.17% 34.99% 27.51% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 402,793 393,666 395,402 386,720 395,048 386,431 386,660 2.76%
NOSH 181,438 181,412 181,377 180,710 180,387 179,735 179,009 0.90%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.29% 3.12% 3.74% 2.09% 4.20% 4.54% 5.30% -
ROE 7.17% 4.63% 2.93% 7.17% 8.02% 5.98% 3.37% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 460.27 302.19 155.72 568.21 424.06 279.80 138.20 123.17%
EPS 15.92 10.05 6.39 15.34 17.56 12.86 7.27 68.71%
DPS 9.00 7.00 5.00 9.00 6.00 4.50 2.00 172.81%
NAPS 2.22 2.17 2.18 2.14 2.19 2.15 2.16 1.84%
Adjusted Per Share Value based on latest NOSH - 181,422
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.23 13.94 7.18 26.10 19.45 12.78 6.29 125.17%
EPS 0.73 0.46 0.29 0.70 0.81 0.59 0.33 69.85%
DPS 0.42 0.32 0.23 0.41 0.28 0.21 0.09 179.51%
NAPS 0.1024 0.1001 0.1005 0.0983 0.1004 0.0982 0.0983 2.76%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.59 1.59 1.36 1.55 1.90 1.91 1.60 -
P/RPS 0.35 0.53 0.87 0.27 0.45 0.68 1.16 -55.04%
P/EPS 9.99 15.82 21.28 10.10 10.82 14.85 22.01 -40.96%
EY 10.01 6.32 4.70 9.90 9.24 6.73 4.54 69.48%
DY 5.66 4.40 3.68 5.81 3.16 2.36 1.25 173.94%
P/NAPS 0.72 0.73 0.62 0.72 0.87 0.89 0.74 -1.81%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 29/12/10 -
Price 1.58 1.55 1.57 1.31 1.66 1.96 2.12 -
P/RPS 0.34 0.51 1.01 0.23 0.39 0.70 1.53 -63.34%
P/EPS 9.92 15.42 24.57 8.54 9.45 15.24 29.16 -51.29%
EY 10.08 6.48 4.07 11.71 10.58 6.56 3.43 105.30%
DY 5.70 4.52 3.18 6.87 3.61 2.30 0.94 232.89%
P/NAPS 0.71 0.71 0.72 0.61 0.76 0.91 0.98 -19.35%

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