[VS] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Jun-2012

Admission Sponsor

Sponsor

Financial Year

31-Jul-2012

Quarter

30-Apr-2012 [#3]

Profit Trend

QoQ- 58.43%

YoY- -8.81%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Cumulative Result
Revenue	561,782	327,839	1,201,992	835,104	548,207	282,438	1,026,818	-32.98%
YoY %	71.36%	-72.73%	43.93%	52.33%	94.10%	-72.49%	-	-
Horiz. %	54.71%	31.93%	117.06%	81.33%	53.39%	27.51%	100.00%	-
PBT	10,759	10,465	48,791	37,178	21,957	12,930	51,363	-64.56%
YoY %	2.81%	-78.55%	31.24%	69.32%	69.81%	-74.83%	-	-
Horiz. %	20.95%	20.37%	94.99%	72.38%	42.75%	25.17%	100.00%	-
Tax	-3,375	-2,678	-13,143	-9,742	-4,877	-2,370	-29,927	-76.50%
YoY %	-26.03%	79.62%	-34.91%	-99.75%	-105.78%	92.08%	-	-
Horiz. %	11.28%	8.95%	43.92%	32.55%	16.30%	7.92%	100.00%	-
NP	7,384	7,787	35,648	27,436	17,080	10,560	21,436	-50.70%
YoY %	-5.18%	-78.16%	29.93%	60.63%	61.74%	-50.74%	-	-
Horiz. %	34.45%	36.33%	166.30%	127.99%	79.68%	49.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,703	7,663	37,390	28,885	18,232	11,590	27,721	-57.25%
YoY %	0.52%	-79.51%	29.44%	58.43%	57.31%	-58.19%	-	-
Horiz. %	27.79%	27.64%	134.88%	104.20%	65.77%	41.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.37%	25.59%	26.94%	26.20%	22.21%	18.33%	58.27%	-
YoY %	22.59%	-5.01%	2.82%	17.96%	21.17%	-68.54%	-	-
Horiz. %	53.84%	43.92%	46.23%	44.96%	38.12%	31.46%	100.00%	-
Total Cost	554,398	320,052	1,166,344	807,668	531,127	271,878	1,005,382	-32.63%
YoY %	73.22%	-72.56%	44.41%	52.07%	95.35%	-72.96%	-	-
Horiz. %	55.14%	31.83%	116.01%	80.33%	52.83%	27.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	404,180	402,171	407,904	402,793	393,666	395,402	386,720	2.97%
YoY %	0.50%	-1.41%	1.27%	2.32%	-0.44%	2.25%	-	-
Horiz. %	104.51%	104.00%	105.48%	104.16%	101.80%	102.25%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Dividend
Div	3,624	3,623	27,193	16,329	12,698	9,068	16,263	-63.07%
YoY %	0.03%	-86.68%	66.53%	28.60%	40.03%	-44.24%	-	-
Horiz. %	22.28%	22.28%	167.21%	100.41%	78.08%	55.76%	100.00%	-
Div Payout %	47.06%	47.28%	72.73%	56.53%	69.65%	78.25%	58.67%	-
YoY %	-0.47%	-34.99%	28.66%	-18.84%	-10.99%	33.37%	-	-
Horiz. %	80.21%	80.59%	123.96%	96.35%	118.71%	133.37%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Equity
Net Worth	404,180	402,171	407,904	402,793	393,666	395,402	386,720	2.97%
YoY %	0.50%	-1.41%	1.27%	2.32%	-0.44%	2.25%	-	-
Horiz. %	104.51%	104.00%	105.48%	104.16%	101.80%	102.25%	100.00%	-
NOSH	181,247	181,158	181,291	181,438	181,412	181,377	180,710	0.19%
YoY %	0.05%	-0.07%	-0.08%	0.01%	0.02%	0.37%	-	-
Horiz. %	100.30%	100.25%	100.32%	100.40%	100.39%	100.37%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Ratio Analysis
NP Margin	1.31%	2.38%	2.97%	3.29%	3.12%	3.74%	2.09%	-
YoY %	-44.96%	-19.87%	-9.73%	5.45%	-16.58%	78.95%	-	-
Horiz. %	62.68%	113.88%	142.11%	157.42%	149.28%	178.95%	100.00%	-
ROE	1.91%	1.91%	9.17%	7.17%	4.63%	2.93%	7.17%	-
YoY %	0.00%	-79.17%	27.89%	54.86%	58.02%	-59.14%	-	-
Horiz. %	26.64%	26.64%	127.89%	100.00%	64.57%	40.86%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Per Share
RPS	309.95	180.97	663.02	460.27	302.19	155.72	568.21	-33.11%
YoY %	71.27%	-72.71%	44.05%	52.31%	94.06%	-72.59%	-	-
Horiz. %	54.55%	31.85%	116.69%	81.00%	53.18%	27.41%	100.00%	-
EPS	4.25	4.23	20.62	15.92	10.05	6.39	15.34	-57.33%
YoY %	0.47%	-79.49%	29.52%	58.41%	57.28%	-58.34%	-	-
Horiz. %	27.71%	27.57%	134.42%	103.78%	65.51%	41.66%	100.00%	-
DPS	2.00	2.00	15.00	9.00	7.00	5.00	9.00	-63.14%
YoY %	0.00%	-86.67%	66.67%	28.57%	40.00%	-44.44%	-	-
Horiz. %	22.22%	22.22%	166.67%	100.00%	77.78%	55.56%	100.00%	-
NAPS	2.23	2.22	2.25	2.22	2.17	2.18	2.14	2.77%
YoY %	0.45%	-1.33%	1.35%	2.30%	-0.46%	1.87%	-	-
Horiz. %	104.21%	103.74%	105.14%	103.74%	101.40%	101.87%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 181,173
RPS	14.29	8.34	30.58	21.25	13.95	7.19	26.13	-33.00%
YoY %	71.34%	-72.73%	43.91%	52.33%	94.02%	-72.48%	-	-
Horiz. %	54.69%	31.92%	117.03%	81.32%	53.39%	27.52%	100.00%	-
EPS	0.20	0.19	0.95	0.73	0.46	0.29	0.71	-56.86%
YoY %	5.26%	-80.00%	30.14%	58.70%	58.62%	-59.15%	-	-
Horiz. %	28.17%	26.76%	133.80%	102.82%	64.79%	40.85%	100.00%	-
DPS	0.09	0.09	0.69	0.42	0.32	0.23	0.41	-63.44%
YoY %	0.00%	-86.96%	64.29%	31.25%	39.13%	-43.90%	-	-
Horiz. %	21.95%	21.95%	168.29%	102.44%	78.05%	56.10%	100.00%	-
NAPS	0.1028	0.1023	0.1038	0.1025	0.1002	0.1006	0.0984	2.94%
YoY %	0.49%	-1.45%	1.27%	2.30%	-0.40%	2.24%	-	-
Horiz. %	104.47%	103.96%	105.49%	104.17%	101.83%	102.24%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	-
Price	1.38	1.50	1.59	1.59	1.59	1.36	1.55	-
P/RPS	0.45	0.83	0.24	0.35	0.53	0.87	0.27	40.35%
YoY %	-45.78%	245.83%	-31.43%	-33.96%	-39.08%	222.22%	-	-
Horiz. %	166.67%	307.41%	88.89%	129.63%	196.30%	322.22%	100.00%	-
P/EPS	32.47	35.46	7.71	9.99	15.82	21.28	10.10	117.05%
YoY %	-8.43%	359.92%	-22.82%	-36.85%	-25.66%	110.69%	-	-
Horiz. %	321.49%	351.09%	76.34%	98.91%	156.63%	210.69%	100.00%	-
EY	3.08	2.82	12.97	10.01	6.32	4.70	9.90	-53.92%
YoY %	9.22%	-78.26%	29.57%	58.39%	34.47%	-52.53%	-	-
Horiz. %	31.11%	28.48%	131.01%	101.11%	63.84%	47.47%	100.00%	-
DY	1.45	1.33	9.43	5.66	4.40	3.68	5.81	-60.19%
YoY %	9.02%	-85.90%	66.61%	28.64%	19.57%	-36.66%	-	-
Horiz. %	24.96%	22.89%	162.31%	97.42%	75.73%	63.34%	100.00%	-
P/NAPS	0.62	0.68	0.71	0.72	0.73	0.62	0.72	-9.44%
YoY %	-8.82%	-4.23%	-1.39%	-1.37%	17.74%	-13.89%	-	-
Horiz. %	86.11%	94.44%	98.61%	100.00%	101.39%	86.11%	100.00%	-

	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	26/03/13	27/12/12	27/09/12	27/06/12	29/03/12	30/12/11	29/09/11	-
Price	1.39	1.45	1.49	1.58	1.55	1.57	1.31	-
P/RPS	0.45	0.80	0.22	0.34	0.51	1.01	0.23	56.11%
YoY %	-43.75%	263.64%	-35.29%	-33.33%	-49.50%	339.13%	-	-
Horiz. %	195.65%	347.83%	95.65%	147.83%	221.74%	439.13%	100.00%	-
P/EPS	32.71	34.28	7.22	9.92	15.42	24.57	8.54	143.80%
YoY %	-4.58%	374.79%	-27.22%	-35.67%	-37.24%	187.70%	-	-
Horiz. %	383.02%	401.41%	84.54%	116.16%	180.56%	287.70%	100.00%	-
EY	3.06	2.92	13.84	10.08	6.48	4.07	11.71	-58.95%
YoY %	4.79%	-78.90%	37.30%	55.56%	59.21%	-65.24%	-	-
Horiz. %	26.13%	24.94%	118.19%	86.08%	55.34%	34.76%	100.00%	-
DY	1.44	1.38	10.07	5.70	4.52	3.18	6.87	-64.54%
YoY %	4.35%	-86.30%	76.67%	26.11%	42.14%	-53.71%	-	-
Horiz. %	20.96%	20.09%	146.58%	82.97%	65.79%	46.29%	100.00%	-
P/NAPS	0.62	0.65	0.66	0.71	0.71	0.72	0.61	1.08%
YoY %	-4.62%	-1.52%	-7.04%	0.00%	-1.39%	18.03%	-	-
Horiz. %	101.64%	106.56%	108.20%	116.39%	116.39%	118.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos