[VS] YoY Annualized 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- -21.35%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 2,019,884 1,609,266 1,123,564 1,096,414 1,005,814 715,882 764,704 17.56%
PBT 136,314 33,208 21,518 43,914 64,498 29,102 31,412 27.70%
Tax -33,490 -10,966 -6,750 -9,754 -18,830 -11,662 -12,220 18.28%
NP 102,824 22,242 14,768 34,160 45,668 17,440 19,192 32.26%
-
NP to SH 107,040 26,640 15,406 36,464 46,228 16,988 21,684 30.47%
-
Tax Rate 24.57% 33.02% 31.37% 22.21% 29.19% 40.07% 38.90% -
Total Cost 1,917,060 1,587,024 1,108,796 1,062,254 960,146 698,442 745,512 17.03%
-
Net Worth 601,079 491,118 404,180 393,666 386,431 365,564 360,801 8.87%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 23,883 7,973 7,249 25,397 16,176 5,375 - -
Div Payout % 22.31% 29.93% 47.06% 69.65% 34.99% 31.65% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 601,079 491,118 404,180 393,666 386,431 365,564 360,801 8.87%
NOSH 199,033 181,224 181,247 181,412 179,735 179,198 179,503 1.73%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 5.09% 1.38% 1.31% 3.12% 4.54% 2.44% 2.51% -
ROE 17.81% 5.42% 3.81% 9.26% 11.96% 4.65% 6.01% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 1,014.85 888.00 619.91 604.37 559.61 399.49 426.01 15.55%
EPS 53.78 14.70 8.50 20.10 25.72 9.48 12.08 28.24%
DPS 12.00 4.40 4.00 14.00 9.00 3.00 0.00 -
NAPS 3.02 2.71 2.23 2.17 2.15 2.04 2.01 7.01%
Adjusted Per Share Value based on latest NOSH - 181,475
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 51.35 40.91 28.56 27.87 25.57 18.20 19.44 17.56%
EPS 2.72 0.68 0.39 0.93 1.18 0.43 0.55 30.51%
DPS 0.61 0.20 0.18 0.65 0.41 0.14 0.00 -
NAPS 0.1528 0.1248 0.1027 0.1001 0.0982 0.0929 0.0917 8.87%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.60 1.44 1.38 1.59 1.91 1.23 1.23 -
P/RPS 0.35 0.16 0.22 0.26 0.34 0.31 0.29 3.18%
P/EPS 6.69 9.80 16.24 7.91 7.43 12.97 10.18 -6.75%
EY 14.94 10.21 6.16 12.64 13.47 7.71 9.82 7.24%
DY 3.33 3.06 2.90 8.81 4.71 2.44 0.00 -
P/NAPS 1.19 0.53 0.62 0.73 0.89 0.60 0.61 11.77%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 30/03/10 31/03/09 -
Price 4.41 1.49 1.39 1.55 1.96 1.31 1.01 -
P/RPS 0.43 0.17 0.22 0.26 0.35 0.33 0.24 10.20%
P/EPS 8.20 10.14 16.35 7.71 7.62 13.82 8.36 -0.32%
EY 12.20 9.87 6.12 12.97 13.12 7.24 11.96 0.33%
DY 2.72 2.95 2.88 9.03 4.59 2.29 0.00 -
P/NAPS 1.46 0.55 0.62 0.71 0.91 0.64 0.50 19.54%

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