[VS] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -79.51%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 1,163,911 804,131 561,782 327,839 1,201,992 835,104 548,207 65.26%
PBT 49,447 10,638 10,759 10,465 48,791 37,178 21,957 71.89%
Tax -9,480 -3,569 -3,375 -2,678 -13,143 -9,742 -4,877 55.81%
NP 39,967 7,069 7,384 7,787 35,648 27,436 17,080 76.34%
-
NP to SH 43,910 7,741 7,703 7,663 37,390 28,885 18,232 79.77%
-
Tax Rate 19.17% 33.55% 31.37% 25.59% 26.94% 26.20% 22.21% -
Total Cost 1,123,944 797,062 554,398 320,052 1,166,344 807,668 531,127 64.90%
-
Net Worth 480,237 402,459 404,180 402,171 407,904 402,793 393,666 14.18%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 90 3,625 3,624 3,623 27,193 16,329 12,698 -96.32%
Div Payout % 0.21% 46.84% 47.06% 47.28% 72.73% 56.53% 69.65% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 480,237 402,459 404,180 402,171 407,904 402,793 393,666 14.18%
NOSH 181,221 181,288 181,247 181,158 181,291 181,438 181,412 -0.07%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.43% 0.88% 1.31% 2.38% 2.97% 3.29% 3.12% -
ROE 9.14% 1.92% 1.91% 1.91% 9.17% 7.17% 4.63% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 642.26 443.57 309.95 180.97 663.02 460.27 302.19 65.38%
EPS 24.23 4.27 4.25 4.23 20.62 15.92 10.05 79.89%
DPS 0.05 2.00 2.00 2.00 15.00 9.00 7.00 -96.30%
NAPS 2.65 2.22 2.23 2.22 2.25 2.22 2.17 14.26%
Adjusted Per Share Value based on latest NOSH - 181,158
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 29.96 20.70 14.46 8.44 30.94 21.50 14.11 65.27%
EPS 1.13 0.20 0.20 0.20 0.96 0.74 0.47 79.56%
DPS 0.00 0.09 0.09 0.09 0.70 0.42 0.33 -
NAPS 0.1236 0.1036 0.104 0.1035 0.105 0.1037 0.1013 14.19%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.25 1.29 1.38 1.50 1.59 1.59 1.59 -
P/RPS 0.19 0.29 0.45 0.83 0.24 0.35 0.53 -49.56%
P/EPS 5.16 30.21 32.47 35.46 7.71 9.99 15.82 -52.64%
EY 19.38 3.31 3.08 2.82 12.97 10.01 6.32 111.21%
DY 0.04 1.55 1.45 1.33 9.43 5.66 4.40 -95.65%
P/NAPS 0.47 0.58 0.62 0.68 0.71 0.72 0.73 -25.45%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 25/06/13 26/03/13 27/12/12 27/09/12 27/06/12 29/03/12 -
Price 1.25 1.28 1.39 1.45 1.49 1.58 1.55 -
P/RPS 0.19 0.29 0.45 0.80 0.22 0.34 0.51 -48.25%
P/EPS 5.16 29.98 32.71 34.28 7.22 9.92 15.42 -51.83%
EY 19.38 3.34 3.06 2.92 13.84 10.08 6.48 107.71%
DY 0.04 1.56 1.44 1.38 10.07 5.70 4.52 -95.73%
P/NAPS 0.47 0.58 0.62 0.65 0.66 0.71 0.71 -24.06%

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