[VS] QoQ 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- -42.69%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 327,839 366,888 286,897 265,769 282,438 261,859 262,052 16.02%
PBT 10,465 11,613 15,221 9,027 12,930 5,970 13,144 -14.03%
Tax -2,678 -3,401 -4,865 -2,507 -2,370 -16,680 -3,832 -21.16%
NP 7,787 8,212 10,356 6,520 10,560 -10,710 9,312 -11.19%
-
NP to SH 7,663 8,505 10,653 6,642 11,590 -3,955 8,562 -7.09%
-
Tax Rate 25.59% 29.29% 31.96% 27.77% 18.33% 279.40% 29.15% -
Total Cost 320,052 358,676 276,541 259,249 271,878 272,569 252,740 16.96%
-
Net Worth 402,171 362,383 402,205 393,801 395,402 388,243 397,262 0.81%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,623 108 3,623 3,629 9,068 5,442 2,720 20.95%
Div Payout % 47.28% 1.28% 34.01% 54.64% 78.25% 0.00% 31.78% -
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 402,171 362,383 402,205 393,801 395,402 388,243 397,262 0.81%
NOSH 181,158 181,191 181,173 181,475 181,377 181,422 181,398 -0.08%
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% 2.24% 3.61% 2.45% 3.74% -4.09% 3.55% -
ROE 1.91% 2.35% 2.65% 1.69% 2.93% -1.02% 2.16% -
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 180.97 202.49 158.35 146.45 155.72 144.34 144.46 16.12%
EPS 4.23 4.69 5.88 3.66 6.39 -2.18 4.72 -7.01%
DPS 2.00 0.06 2.00 2.00 5.00 3.00 1.50 21.03%
NAPS 2.22 2.00 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 9.33 7.29 6.76 7.18 6.66 6.66 16.00%
EPS 0.19 0.22 0.27 0.17 0.29 -0.10 0.22 -9.27%
DPS 0.09 0.00 0.09 0.09 0.23 0.14 0.07 18.14%
NAPS 0.1022 0.0921 0.1022 0.1001 0.1005 0.0987 0.101 0.78%
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 0.79 1.00 1.09 0.87 1.07 1.32 -26.50%
P/EPS 35.46 33.87 27.04 43.44 21.28 -71.10 40.25 -8.06%
EY 2.82 2.95 3.70 2.30 4.70 -1.41 2.48 8.90%
DY 1.33 0.04 1.26 1.26 3.68 1.94 0.79 41.29%
P/NAPS 0.68 0.80 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 0.74 1.00 1.06 1.01 0.91 1.15 -21.40%
P/EPS 34.28 31.74 26.87 42.35 24.57 -60.09 35.17 -1.68%
EY 2.92 3.15 3.72 2.36 4.07 -1.66 2.84 1.86%
DY 1.38 0.04 1.27 1.29 3.18 2.29 0.90 32.79%
P/NAPS 0.65 0.75 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