[VS] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -2.92%
YoY- 34.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,072,174 1,123,564 1,311,356 1,201,992 1,113,472 1,096,414 1,129,752 -3.43%
PBT 14,184 21,518 41,860 48,791 49,570 43,914 51,720 -57.82%
Tax -4,758 -6,750 -10,712 -13,143 -12,989 -9,754 -9,480 -36.87%
NP 9,425 14,768 31,148 35,648 36,581 34,160 42,240 -63.24%
-
NP to SH 10,321 15,406 30,652 37,390 38,513 36,464 46,360 -63.30%
-
Tax Rate 33.54% 31.37% 25.59% 26.94% 26.20% 22.21% 18.33% -
Total Cost 1,062,749 1,108,796 1,280,208 1,166,344 1,076,890 1,062,254 1,087,512 -1.52%
-
Net Worth 402,459 404,180 402,171 407,904 402,793 393,666 395,402 1.18%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 4,834 7,249 14,492 27,193 21,772 25,397 36,275 -73.94%
Div Payout % 46.84% 47.06% 47.28% 72.73% 56.53% 69.65% 78.25% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 402,459 404,180 402,171 407,904 402,793 393,666 395,402 1.18%
NOSH 181,288 181,247 181,158 181,291 181,438 181,412 181,377 -0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.88% 1.31% 2.38% 2.97% 3.29% 3.12% 3.74% -
ROE 2.56% 3.81% 7.62% 9.17% 9.56% 9.26% 11.72% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 591.42 619.91 723.87 663.02 613.69 604.37 622.87 -3.39%
EPS 5.69 8.50 16.92 20.62 21.23 20.10 25.56 -63.30%
DPS 2.67 4.00 8.00 15.00 12.00 14.00 20.00 -73.91%
NAPS 2.22 2.23 2.22 2.25 2.22 2.17 2.18 1.22%
Adjusted Per Share Value based on latest NOSH - 181,191
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 27.26 28.56 33.34 30.56 28.31 27.87 28.72 -3.42%
EPS 0.26 0.39 0.78 0.95 0.98 0.93 1.18 -63.55%
DPS 0.12 0.18 0.37 0.69 0.55 0.65 0.92 -74.31%
NAPS 0.1023 0.1027 0.1022 0.1037 0.1024 0.1001 0.1005 1.19%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.29 1.38 1.50 1.59 1.59 1.59 1.36 -
P/RPS 0.22 0.22 0.21 0.24 0.26 0.26 0.22 0.00%
P/EPS 22.66 16.24 8.87 7.71 7.49 7.91 5.32 162.99%
EY 4.41 6.16 11.28 12.97 13.35 12.64 18.79 -61.98%
DY 2.07 2.90 5.33 9.43 7.55 8.81 14.71 -72.97%
P/NAPS 0.58 0.62 0.68 0.71 0.72 0.73 0.62 -4.35%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 26/03/13 27/12/12 27/09/12 27/06/12 29/03/12 30/12/11 -
Price 1.28 1.39 1.45 1.49 1.58 1.55 1.57 -
P/RPS 0.22 0.22 0.20 0.22 0.26 0.26 0.25 -8.17%
P/EPS 22.48 16.35 8.57 7.22 7.44 7.71 6.14 137.73%
EY 4.45 6.12 11.67 13.84 13.43 12.97 16.28 -57.91%
DY 2.08 2.88 5.52 10.07 7.59 9.03 12.74 -70.16%
P/NAPS 0.58 0.62 0.65 0.66 0.71 0.71 0.72 -13.43%

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