[VS] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Jun-2011

Admission Sponsor

Sponsor

Financial Year

31-Jul-2011

Quarter

30-Apr-2011 [#3]

Profit Trend

QoQ- -15.23%

YoY- 31.54%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Quarter Result
Revenue	265,769	282,438	261,859	262,052	255,513	247,394	249,513	4.28%
YoY %	-5.90%	7.86%	-0.07%	2.56%	3.28%	-0.85%	-	-
Horiz. %	106.52%	113.20%	104.95%	105.03%	102.40%	99.15%	100.00%	-
PBT	9,027	12,930	5,970	13,144	14,121	18,128	11,505	-14.89%
YoY %	-30.19%	116.58%	-54.58%	-6.92%	-22.10%	57.57%	-	-
Horiz. %	78.46%	112.39%	51.89%	114.25%	122.74%	157.57%	100.00%	-
Tax	-2,507	-2,370	-16,680	-3,832	-4,387	-5,028	-3,041	-12.04%
YoY %	-5.78%	85.79%	-335.28%	12.65%	12.75%	-65.34%	-	-
Horiz. %	82.44%	77.93%	548.50%	126.01%	144.26%	165.34%	100.00%	-
NP	6,520	10,560	-10,710	9,312	9,734	13,100	8,464	-15.92%
YoY %	-38.26%	198.60%	-215.01%	-4.34%	-25.69%	54.77%	-	-
Horiz. %	77.03%	124.76%	-126.54%	110.02%	115.00%	154.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,642	11,590	-3,955	8,562	10,100	13,014	9,287	-19.97%
YoY %	-42.69%	393.05%	-146.19%	-15.23%	-22.39%	40.13%	-	-
Horiz. %	71.52%	124.80%	-42.59%	92.19%	108.75%	140.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	18.33%	279.40%	29.15%	31.07%	27.74%	26.43%	-
YoY %	51.50%	-93.44%	858.49%	-6.18%	12.00%	4.96%	-	-
Horiz. %	105.07%	69.35%	1,057.13%	110.29%	117.56%	104.96%	100.00%	-
Total Cost	259,249	271,878	272,569	252,740	245,779	234,294	241,049	4.95%
YoY %	-4.65%	-0.25%	7.85%	2.83%	4.90%	-2.80%	-	-
Horiz. %	107.55%	112.79%	113.08%	104.85%	101.96%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,801	395,402	388,243	397,262	387,767	386,660	374,707	3.35%
YoY %	-0.40%	1.84%	-2.27%	2.45%	0.29%	3.19%	-	-
Horiz. %	105.10%	105.52%	103.61%	106.02%	103.49%	103.19%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Dividend
Div	3,629	9,068	5,442	2,720	4,508	3,580	8,964	-45.18%
YoY %	-59.98%	66.63%	100.07%	-39.66%	25.92%	-60.06%	-	-
Horiz. %	40.48%	101.16%	60.71%	30.34%	50.29%	39.94%	100.00%	-
Div Payout %	54.64%	78.25%	0.00%	31.78%	44.64%	27.51%	96.53%	-
YoY %	-30.17%	0.00%	0.00%	-28.81%	62.27%	-71.50%	-	-
Horiz. %	56.60%	81.06%	0.00%	32.92%	46.24%	28.50%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Equity
Net Worth	393,801	395,402	388,243	397,262	387,767	386,660	374,707	3.35%
YoY %	-0.40%	1.84%	-2.27%	2.45%	0.29%	3.19%	-	-
Horiz. %	105.10%	105.52%	103.61%	106.02%	103.49%	103.19%	100.00%	-
NOSH	181,475	181,377	181,422	181,398	180,357	179,009	179,285	0.81%
YoY %	0.05%	-0.02%	0.01%	0.58%	0.75%	-0.15%	-	-
Horiz. %	101.22%	101.17%	101.19%	101.18%	100.60%	99.85%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Ratio Analysis
NP Margin	2.45%	3.74%	-4.09%	3.55%	3.81%	5.30%	3.39%	-
YoY %	-34.49%	191.44%	-215.21%	-6.82%	-28.11%	56.34%	-	-
Horiz. %	72.27%	110.32%	-120.65%	104.72%	112.39%	156.34%	100.00%	-
ROE	1.69%	2.93%	-1.02%	2.16%	2.60%	3.37%	2.48%	-
YoY %	-42.32%	387.25%	-147.22%	-16.92%	-22.85%	35.89%	-	-
Horiz. %	68.15%	118.15%	-41.13%	87.10%	104.84%	135.89%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Per Share
RPS	146.45	155.72	144.34	144.46	141.67	138.20	139.17	3.44%
YoY %	-5.95%	7.88%	-0.08%	1.97%	2.51%	-0.70%	-	-
Horiz. %	105.23%	111.89%	103.71%	103.80%	101.80%	99.30%	100.00%	-
EPS	3.66	6.39	-2.18	4.72	5.60	7.27	5.18	-20.62%
YoY %	-42.72%	393.12%	-146.19%	-15.71%	-22.97%	40.35%	-	-
Horiz. %	70.66%	123.36%	-42.08%	91.12%	108.11%	140.35%	100.00%	-
DPS	2.00	5.00	3.00	1.50	2.50	2.00	5.00	-45.62%
YoY %	-60.00%	66.67%	100.00%	-40.00%	25.00%	-60.00%	-	-
Horiz. %	40.00%	100.00%	60.00%	30.00%	50.00%	40.00%	100.00%	-
NAPS	2.17	2.18	2.14	2.19	2.15	2.16	2.09	2.52%
YoY %	-0.46%	1.87%	-2.28%	1.86%	-0.46%	3.35%	-	-
Horiz. %	103.83%	104.31%	102.39%	104.78%	102.87%	103.35%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 181,398
RPS	6.76	7.18	6.66	6.66	6.49	6.29	6.34	4.35%
YoY %	-5.85%	7.81%	0.00%	2.62%	3.18%	-0.79%	-	-
Horiz. %	106.62%	113.25%	105.05%	105.05%	102.37%	99.21%	100.00%	-
EPS	0.17	0.29	-0.10	0.22	0.26	0.33	0.24	-20.48%
YoY %	-41.38%	390.00%	-145.45%	-15.38%	-21.21%	37.50%	-	-
Horiz. %	70.83%	120.83%	-41.67%	91.67%	108.33%	137.50%	100.00%	-
DPS	0.09	0.23	0.14	0.07	0.11	0.09	0.23	-46.40%
YoY %	-60.87%	64.29%	100.00%	-36.36%	22.22%	-60.87%	-	-
Horiz. %	39.13%	100.00%	60.87%	30.43%	47.83%	39.13%	100.00%	-
NAPS	0.1001	0.1005	0.0987	0.101	0.0986	0.0983	0.0952	3.39%
YoY %	-0.40%	1.82%	-2.28%	2.43%	0.31%	3.26%	-	-
Horiz. %	105.15%	105.57%	103.68%	106.09%	103.57%	103.26%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	-
Price	1.59	1.36	1.55	1.90	1.91	1.60	1.22	-
P/RPS	1.09	0.87	1.07	1.32	1.35	1.16	0.88	15.29%
YoY %	25.29%	-18.69%	-18.94%	-2.22%	16.38%	31.82%	-	-
Horiz. %	123.86%	98.86%	121.59%	150.00%	153.41%	131.82%	100.00%	-
P/EPS	43.44	21.28	-71.10	40.25	34.11	22.01	23.55	50.23%
YoY %	104.14%	129.93%	-276.65%	18.00%	54.98%	-6.54%	-	-
Horiz. %	184.46%	90.36%	-301.91%	170.91%	144.84%	93.46%	100.00%	-
EY	2.30	4.70	-1.41	2.48	2.93	4.54	4.25	-33.51%
YoY %	-51.06%	433.33%	-156.85%	-15.36%	-35.46%	6.82%	-	-
Horiz. %	54.12%	110.59%	-33.18%	58.35%	68.94%	106.82%	100.00%	-
DY	1.26	3.68	1.94	0.79	1.31	1.25	4.10	-54.36%
YoY %	-65.76%	89.69%	145.57%	-39.69%	4.80%	-69.51%	-	-
Horiz. %	30.73%	89.76%	47.32%	19.27%	31.95%	30.49%	100.00%	-
P/NAPS	0.73	0.62	0.72	0.87	0.89	0.74	0.58	16.52%
YoY %	17.74%	-13.89%	-17.24%	-2.25%	20.27%	27.59%	-	-
Horiz. %	125.86%	106.90%	124.14%	150.00%	153.45%	127.59%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	29/03/12	30/12/11	29/09/11	27/06/11	31/03/11	29/12/10	29/09/10	-
Price	1.55	1.57	1.31	1.66	1.96	2.12	1.42	-
P/RPS	1.06	1.01	0.91	1.15	1.38	1.53	1.02	2.59%
YoY %	4.95%	10.99%	-20.87%	-16.67%	-9.80%	50.00%	-	-
Horiz. %	103.92%	99.02%	89.22%	112.75%	135.29%	150.00%	100.00%	-
P/EPS	42.35	24.57	-60.09	35.17	35.00	29.16	27.41	33.54%
YoY %	72.36%	140.89%	-270.86%	0.49%	20.03%	6.38%	-	-
Horiz. %	154.51%	89.64%	-219.23%	128.31%	127.69%	106.38%	100.00%	-
EY	2.36	4.07	-1.66	2.84	2.86	3.43	3.65	-25.16%
YoY %	-42.01%	345.18%	-158.45%	-0.70%	-16.62%	-6.03%	-	-
Horiz. %	64.66%	111.51%	-45.48%	77.81%	78.36%	93.97%	100.00%	-
DY	1.29	3.18	2.29	0.90	1.28	0.94	3.52	-48.69%
YoY %	-59.43%	38.86%	154.44%	-29.69%	36.17%	-73.30%	-	-
Horiz. %	36.65%	90.34%	65.06%	25.57%	36.36%	26.70%	100.00%	-
P/NAPS	0.71	0.72	0.61	0.76	0.91	0.98	0.68	2.91%
YoY %	-1.39%	18.03%	-19.74%	-16.48%	-7.14%	44.12%	-	-
Horiz. %	104.41%	105.88%	89.71%	111.76%	133.82%	144.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos