[VS] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -33.0%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,609,266 1,749,052 1,163,911 1,072,174 1,123,564 1,311,356 1,201,992 21.40%
PBT 33,208 40,720 49,447 14,184 21,518 41,860 48,791 -22.57%
Tax -10,966 -10,848 -9,480 -4,758 -6,750 -10,712 -13,143 -11.34%
NP 22,242 29,872 39,967 9,425 14,768 31,148 35,648 -26.91%
-
NP to SH 26,640 38,248 43,910 10,321 15,406 30,652 37,390 -20.17%
-
Tax Rate 33.02% 26.64% 19.17% 33.54% 31.37% 25.59% 26.94% -
Total Cost 1,587,024 1,719,180 1,123,944 1,062,749 1,108,796 1,280,208 1,166,344 22.72%
-
Net Worth 491,118 479,910 480,237 402,459 404,180 402,171 407,904 13.13%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 7,973 15,936 90 4,834 7,249 14,492 27,193 -55.76%
Div Payout % 29.93% 41.67% 0.21% 46.84% 47.06% 47.28% 72.73% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 491,118 479,910 480,237 402,459 404,180 402,171 407,904 13.13%
NOSH 181,224 181,098 181,221 181,288 181,247 181,158 181,291 -0.02%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.38% 1.71% 3.43% 0.88% 1.31% 2.38% 2.97% -
ROE 5.42% 7.97% 9.14% 2.56% 3.81% 7.62% 9.17% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 888.00 965.80 642.26 591.42 619.91 723.87 663.02 21.43%
EPS 14.70 21.12 24.23 5.69 8.50 16.92 20.62 -20.14%
DPS 4.40 8.80 0.05 2.67 4.00 8.00 15.00 -55.75%
NAPS 2.71 2.65 2.65 2.22 2.23 2.22 2.25 13.16%
Adjusted Per Share Value based on latest NOSH - 190,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 41.43 45.02 29.96 27.60 28.92 33.76 30.94 21.42%
EPS 0.69 0.98 1.13 0.27 0.40 0.79 0.96 -19.71%
DPS 0.21 0.41 0.00 0.12 0.19 0.37 0.70 -55.08%
NAPS 0.1264 0.1235 0.1236 0.1036 0.104 0.1035 0.105 13.12%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.44 1.35 1.25 1.29 1.38 1.50 1.59 -
P/RPS 0.16 0.14 0.19 0.22 0.22 0.21 0.24 -23.62%
P/EPS 9.80 6.39 5.16 22.66 16.24 8.87 7.71 17.28%
EY 10.21 15.64 19.38 4.41 6.16 11.28 12.97 -14.70%
DY 3.06 6.52 0.04 2.07 2.90 5.33 9.43 -52.68%
P/NAPS 0.53 0.51 0.47 0.58 0.62 0.68 0.71 -17.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 27/12/12 27/09/12 -
Price 1.49 1.40 1.25 1.28 1.39 1.45 1.49 -
P/RPS 0.17 0.14 0.19 0.22 0.22 0.20 0.22 -15.75%
P/EPS 10.14 6.63 5.16 22.48 16.35 8.57 7.22 25.33%
EY 9.87 15.09 19.38 4.45 6.12 11.67 13.84 -20.12%
DY 2.95 6.29 0.04 2.08 2.88 5.52 10.07 -55.79%
P/NAPS 0.55 0.53 0.47 0.58 0.62 0.65 0.66 -11.41%

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