[VS] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 5.62%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,906,722 1,574,172 1,072,174 1,113,472 1,019,945 734,209 737,541 17.14%
PBT 136,817 27,654 14,184 49,570 60,524 33,752 15,890 43.14%
Tax -36,449 -11,264 -4,758 -12,989 -17,662 -13,662 -8,454 27.56%
NP 100,368 16,390 9,425 36,581 42,861 20,089 7,436 54.27%
-
NP to SH 106,714 22,846 10,321 38,513 42,234 20,004 8,796 51.55%
-
Tax Rate 26.64% 40.73% 33.54% 26.20% 29.18% 40.48% 53.20% -
Total Cost 1,806,354 1,557,781 1,062,749 1,076,890 977,084 714,120 730,105 16.28%
-
Net Worth 619,997 485,431 402,459 402,793 395,048 362,079 356,739 9.64%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 32,207 11,350 4,834 21,772 14,430 3,584 - -
Div Payout % 30.18% 49.68% 46.84% 56.53% 34.17% 17.92% - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 619,997 485,431 402,459 402,793 395,048 362,079 356,739 9.64%
NOSH 201,297 181,131 181,288 181,438 180,387 179,247 179,266 1.94%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 5.26% 1.04% 0.88% 3.29% 4.20% 2.74% 1.01% -
ROE 17.21% 4.71% 2.56% 9.56% 10.69% 5.52% 2.47% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 947.21 869.08 591.42 613.69 565.42 409.61 411.42 14.90%
EPS 53.01 12.61 5.69 21.23 23.41 11.16 4.91 48.63%
DPS 16.00 6.27 2.67 12.00 8.00 2.00 0.00 -
NAPS 3.08 2.68 2.22 2.22 2.19 2.02 1.99 7.54%
Adjusted Per Share Value based on latest NOSH - 181,173
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 48.47 40.02 27.26 28.31 25.93 18.66 18.75 17.14%
EPS 2.71 0.58 0.26 0.98 1.07 0.51 0.22 51.94%
DPS 0.82 0.29 0.12 0.55 0.37 0.09 0.00 -
NAPS 0.1576 0.1234 0.1023 0.1024 0.1004 0.092 0.0907 9.64%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.94 1.62 1.29 1.59 1.90 1.30 1.09 -
P/RPS 0.42 0.19 0.22 0.26 0.34 0.32 0.26 8.31%
P/EPS 7.43 12.84 22.66 7.49 8.12 11.65 22.21 -16.67%
EY 13.46 7.79 4.41 13.35 12.32 8.58 4.50 20.02%
DY 4.06 3.87 2.07 7.55 4.21 1.54 0.00 -
P/NAPS 1.28 0.60 0.58 0.72 0.87 0.64 0.55 15.11%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 29/06/10 30/06/09 -
Price 4.49 1.60 1.28 1.58 1.66 1.20 1.27 -
P/RPS 0.47 0.18 0.22 0.26 0.29 0.29 0.31 7.17%
P/EPS 8.47 12.68 22.48 7.44 7.09 10.75 25.88 -16.97%
EY 11.81 7.88 4.45 13.43 14.10 9.30 3.86 20.47%
DY 3.56 3.92 2.08 7.59 4.82 1.67 0.00 -
P/NAPS 1.46 0.60 0.58 0.71 0.76 0.59 0.64 14.72%

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