[VS] YoY Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -58.19%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 544,558 437,263 327,839 282,438 247,394 176,832 187,567 19.42%
PBT 42,701 10,180 10,465 12,930 18,128 7,485 11,573 24.29%
Tax -8,463 -2,712 -2,678 -2,370 -5,028 -3,213 -3,223 17.44%
NP 34,238 7,468 7,787 10,560 13,100 4,272 8,350 26.49%
-
NP to SH 35,224 9,562 7,663 11,590 13,014 4,059 8,542 26.61%
-
Tax Rate 19.82% 26.64% 25.59% 18.33% 27.74% 42.93% 27.85% -
Total Cost 510,320 429,795 320,052 271,878 234,294 172,560 179,217 19.04%
-
Net Worth 575,286 479,910 402,171 395,402 386,660 359,203 367,880 7.73%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 5,890 3,984 3,623 9,068 3,580 - - -
Div Payout % 16.72% 41.67% 47.28% 78.25% 27.51% - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 575,286 479,910 402,171 395,402 386,660 359,203 367,880 7.73%
NOSH 196,343 181,098 181,158 181,377 179,009 179,601 179,453 1.50%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 6.29% 1.71% 2.38% 3.74% 5.30% 2.42% 4.45% -
ROE 6.12% 1.99% 1.91% 2.93% 3.37% 1.13% 2.32% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 277.35 241.45 180.97 155.72 138.20 98.46 104.52 17.65%
EPS 17.94 5.28 4.23 6.39 7.27 2.26 4.76 24.73%
DPS 3.00 2.20 2.00 5.00 2.00 0.00 0.00 -
NAPS 2.93 2.65 2.22 2.18 2.16 2.00 2.05 6.13%
Adjusted Per Share Value based on latest NOSH - 181,377
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 13.84 11.12 8.33 7.18 6.29 4.50 4.77 19.41%
EPS 0.90 0.24 0.19 0.29 0.33 0.10 0.22 26.45%
DPS 0.15 0.10 0.09 0.23 0.09 0.00 0.00 -
NAPS 0.1462 0.122 0.1022 0.1005 0.0983 0.0913 0.0935 7.73%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.48 1.35 1.50 1.36 1.60 1.23 1.22 -
P/RPS 0.89 0.56 0.83 0.87 1.16 1.25 1.17 -4.45%
P/EPS 13.82 25.57 35.46 21.28 22.01 54.42 25.63 -9.77%
EY 7.23 3.91 2.82 4.70 4.54 1.84 3.90 10.83%
DY 1.21 1.63 1.33 3.68 1.25 0.00 0.00 -
P/NAPS 0.85 0.51 0.68 0.62 0.74 0.62 0.60 5.97%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 31/12/09 23/12/08 -
Price 2.17 1.40 1.45 1.57 2.12 1.28 1.23 -
P/RPS 0.78 0.58 0.80 1.01 1.53 1.30 1.18 -6.66%
P/EPS 12.10 26.52 34.28 24.57 29.16 56.64 25.84 -11.87%
EY 8.27 3.77 2.92 4.07 3.43 1.77 3.87 13.48%
DY 1.38 1.57 1.38 3.18 0.94 0.00 0.00 -
P/NAPS 0.74 0.53 0.65 0.72 0.98 0.64 0.60 3.55%

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