[VS] QoQ TTM 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- 5.28%
YoY- 200.54%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,072,118 1,061,862 1,026,818 1,014,472 945,136 870,732 800,170 21.47%
PBT 41,071 46,165 51,363 56,898 54,517 47,462 36,819 7.53%
Tax -25,389 -27,269 -29,927 -16,288 -16,872 -15,103 -13,288 53.79%
NP 15,682 18,896 21,436 40,610 37,645 32,359 23,531 -23.64%
-
NP to SH 22,839 26,297 27,721 40,963 38,910 33,245 24,290 -4.01%
-
Tax Rate 61.82% 59.07% 58.27% 28.63% 30.95% 31.82% 36.09% -
Total Cost 1,056,436 1,042,966 1,005,382 973,862 907,491 838,373 776,639 22.69%
-
Net Worth 393,801 395,402 388,243 397,262 387,767 386,660 374,707 3.35%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 20,861 21,741 16,252 19,774 17,053 15,237 11,657 47.24%
Div Payout % 91.34% 82.68% 58.63% 48.27% 43.83% 45.83% 47.99% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 393,801 395,402 388,243 397,262 387,767 386,660 374,707 3.35%
NOSH 181,475 181,377 181,422 181,398 180,357 179,009 179,285 0.81%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 1.46% 1.78% 2.09% 4.00% 3.98% 3.72% 2.94% -
ROE 5.80% 6.65% 7.14% 10.31% 10.03% 8.60% 6.48% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 590.78 585.44 565.98 559.25 524.04 486.42 446.31 20.49%
EPS 12.59 14.50 15.28 22.58 21.57 18.57 13.55 -4.76%
DPS 11.50 12.00 9.00 11.00 9.50 8.50 6.50 46.12%
NAPS 2.17 2.18 2.14 2.19 2.15 2.16 2.09 2.52%
Adjusted Per Share Value based on latest NOSH - 181,398
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.25 26.99 26.10 25.79 24.02 22.13 20.34 21.46%
EPS 0.58 0.67 0.70 1.04 0.99 0.85 0.62 -4.33%
DPS 0.53 0.55 0.41 0.50 0.43 0.39 0.30 45.98%
NAPS 0.1001 0.1005 0.0987 0.101 0.0986 0.0983 0.0952 3.39%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
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 0.27 0.23 0.27 0.34 0.36 0.33 0.27 0.00%
P/EPS 12.63 9.38 10.14 8.41 8.85 8.62 9.00 25.26%
EY 7.92 10.66 9.86 11.89 11.30 11.61 11.11 -20.14%
DY 7.23 8.82 5.81 5.79 4.97 5.31 5.33 22.47%
P/NAPS 0.73 0.62 0.72 0.87 0.89 0.74 0.58 16.52%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
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 0.26 0.27 0.23 0.30 0.37 0.44 0.32 -12.89%
P/EPS 12.32 10.83 8.57 7.35 9.09 11.42 10.48 11.35%
EY 8.12 9.23 11.66 13.60 11.01 8.76 9.54 -10.16%
DY 7.42 7.64 6.87 6.63 4.85 4.01 4.58 37.81%
P/NAPS 0.71 0.72 0.61 0.76 0.91 0.98 0.68 2.91%

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