[VS] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 37.04%
YoY- 111.13%
Quarter Report
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 548,207 282,438 1,026,818 764,959 502,907 247,394 800,170 -22.23%
PBT 21,957 12,930 51,363 45,393 32,249 18,128 36,819 -29.08%
Tax -4,877 -2,370 -29,927 -13,247 -9,415 -5,028 -13,288 -48.64%
NP 17,080 10,560 21,436 32,146 22,834 13,100 23,531 -19.18%
-
NP to SH 18,232 11,590 27,721 31,676 23,114 13,014 24,290 -17.36%
-
Tax Rate 22.21% 18.33% 58.27% 29.18% 29.19% 27.74% 36.09% -
Total Cost 531,127 271,878 1,005,382 732,813 480,073 234,294 776,639 -22.32%
-
Net Worth 393,666 395,402 386,720 395,048 386,431 386,660 374,657 3.34%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 12,698 9,068 16,263 10,823 8,088 3,580 11,652 5.88%
Div Payout % 69.65% 78.25% 58.67% 34.17% 34.99% 27.51% 47.97% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 393,666 395,402 386,720 395,048 386,431 386,660 374,657 3.34%
NOSH 181,412 181,377 180,710 180,387 179,735 179,009 179,261 0.79%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.12% 3.74% 2.09% 4.20% 4.54% 5.30% 2.94% -
ROE 4.63% 2.93% 7.17% 8.02% 5.98% 3.37% 6.48% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 302.19 155.72 568.21 424.06 279.80 138.20 446.37 -22.84%
EPS 10.05 6.39 15.34 17.56 12.86 7.27 13.55 -18.01%
DPS 7.00 5.00 9.00 6.00 4.50 2.00 6.50 5.05%
NAPS 2.17 2.18 2.14 2.19 2.15 2.16 2.09 2.52%
Adjusted Per Share Value based on latest NOSH - 181,398
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 13.93 7.18 26.10 19.44 12.78 6.29 20.34 -22.25%
EPS 0.46 0.29 0.70 0.81 0.59 0.33 0.62 -18.00%
DPS 0.32 0.23 0.41 0.28 0.21 0.09 0.30 4.38%
NAPS 0.10 0.1005 0.0983 0.1004 0.0982 0.0983 0.0952 3.32%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.59 1.36 1.55 1.90 1.91 1.60 1.22 -
P/RPS 0.53 0.87 0.27 0.45 0.68 1.16 0.27 56.58%
P/EPS 15.82 21.28 10.10 10.82 14.85 22.01 9.00 45.50%
EY 6.32 4.70 9.90 9.24 6.73 4.54 11.11 -31.27%
DY 4.40 3.68 5.81 3.16 2.36 1.25 5.33 -11.96%
P/NAPS 0.73 0.62 0.72 0.87 0.89 0.74 0.58 16.52%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 29/12/10 29/09/10 -
Price 1.55 1.57 1.31 1.66 1.96 2.12 1.42 -
P/RPS 0.51 1.01 0.23 0.39 0.70 1.53 0.32 36.32%
P/EPS 15.42 24.57 8.54 9.45 15.24 29.16 10.48 29.27%
EY 6.48 4.07 11.71 10.58 6.56 3.43 9.54 -22.67%
DY 4.52 3.18 6.87 3.61 2.30 0.94 4.58 -0.87%
P/NAPS 0.71 0.72 0.61 0.76 0.91 0.98 0.68 2.91%

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