[VS] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 29.44%
YoY- 34.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 804,131 561,782 327,839 1,201,992 835,104 548,207 282,438 101.00%
PBT 10,638 10,759 10,465 48,791 37,178 21,957 12,930 -12.20%
Tax -3,569 -3,375 -2,678 -13,143 -9,742 -4,877 -2,370 31.41%
NP 7,069 7,384 7,787 35,648 27,436 17,080 10,560 -23.49%
-
NP to SH 7,741 7,703 7,663 37,390 28,885 18,232 11,590 -23.61%
-
Tax Rate 33.55% 31.37% 25.59% 26.94% 26.20% 22.21% 18.33% -
Total Cost 797,062 554,398 320,052 1,166,344 807,668 531,127 271,878 104.97%
-
Net Worth 402,459 404,180 402,171 407,904 402,793 393,666 395,402 1.18%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 3,625 3,624 3,623 27,193 16,329 12,698 9,068 -45.76%
Div Payout % 46.84% 47.06% 47.28% 72.73% 56.53% 69.65% 78.25% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 402,459 404,180 402,171 407,904 402,793 393,666 395,402 1.18%
NOSH 181,288 181,247 181,158 181,291 181,438 181,412 181,377 -0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.88% 1.31% 2.38% 2.97% 3.29% 3.12% 3.74% -
ROE 1.92% 1.91% 1.91% 9.17% 7.17% 4.63% 2.93% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 443.57 309.95 180.97 663.02 460.27 302.19 155.72 101.07%
EPS 4.27 4.25 4.23 20.62 15.92 10.05 6.39 -23.58%
DPS 2.00 2.00 2.00 15.00 9.00 7.00 5.00 -45.74%
NAPS 2.22 2.23 2.22 2.25 2.22 2.17 2.18 1.22%
Adjusted Per Share Value based on latest NOSH - 181,191
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 20.44 14.28 8.33 30.56 21.23 13.94 7.18 100.99%
EPS 0.20 0.20 0.19 0.95 0.73 0.46 0.29 -21.95%
DPS 0.09 0.09 0.09 0.69 0.42 0.32 0.23 -46.53%
NAPS 0.1023 0.1027 0.1022 0.1037 0.1024 0.1001 0.1005 1.19%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.29 1.38 1.50 1.59 1.59 1.59 1.36 -
P/RPS 0.29 0.45 0.83 0.24 0.35 0.53 0.87 -51.95%
P/EPS 30.21 32.47 35.46 7.71 9.99 15.82 21.28 26.34%
EY 3.31 3.08 2.82 12.97 10.01 6.32 4.70 -20.86%
DY 1.55 1.45 1.33 9.43 5.66 4.40 3.68 -43.84%
P/NAPS 0.58 0.62 0.68 0.71 0.72 0.73 0.62 -4.35%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 26/03/13 27/12/12 27/09/12 27/06/12 29/03/12 30/12/11 -
Price 1.28 1.39 1.45 1.49 1.58 1.55 1.57 -
P/RPS 0.29 0.45 0.80 0.22 0.34 0.51 1.01 -56.51%
P/EPS 29.98 32.71 34.28 7.22 9.92 15.42 24.57 14.20%
EY 3.34 3.06 2.92 13.84 10.08 6.48 4.07 -12.35%
DY 1.56 1.44 1.38 10.07 5.70 4.52 3.18 -37.82%
P/NAPS 0.58 0.62 0.65 0.66 0.71 0.71 0.72 -13.43%

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