[VS] QoQ 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- 60.39%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 233,943 327,839 366,888 286,897 265,769 282,438 261,859 -7.20%
PBT 294 10,465 11,613 15,221 9,027 12,930 5,970 -86.44%
Tax -697 -2,678 -3,401 -4,865 -2,507 -2,370 -16,680 -87.84%
NP -403 7,787 8,212 10,356 6,520 10,560 -10,710 -88.65%
-
NP to SH 40 7,663 8,505 10,653 6,642 11,590 -3,955 -
-
Tax Rate 237.07% 25.59% 29.29% 31.96% 27.77% 18.33% 279.40% -
Total Cost 234,346 320,052 358,676 276,541 259,249 271,878 272,569 -9.54%
-
Net Worth 446,000 402,171 362,383 402,205 393,801 395,402 388,243 9.64%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 3,623 108 3,623 3,629 9,068 5,442 -
Div Payout % - 47.28% 1.28% 34.01% 54.64% 78.25% 0.00% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 446,000 402,171 362,383 402,205 393,801 395,402 388,243 9.64%
NOSH 200,000 181,158 181,191 181,173 181,475 181,377 181,422 6.68%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -0.17% 2.38% 2.24% 3.61% 2.45% 3.74% -4.09% -
ROE 0.01% 1.91% 2.35% 2.65% 1.69% 2.93% -1.02% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 116.97 180.97 202.49 158.35 146.45 155.72 144.34 -13.02%
EPS 0.02 4.23 4.69 5.88 3.66 6.39 -2.18 -
DPS 0.00 2.00 0.06 2.00 2.00 5.00 3.00 -
NAPS 2.23 2.22 2.00 2.22 2.17 2.18 2.14 2.77%
Adjusted Per Share Value based on latest NOSH - 181,173
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 6.02 8.44 9.44 7.39 6.84 7.27 6.74 -7.22%
EPS 0.00 0.20 0.22 0.27 0.17 0.30 -0.10 -
DPS 0.00 0.09 0.00 0.09 0.09 0.23 0.14 -
NAPS 0.1148 0.1035 0.0933 0.1035 0.1014 0.1018 0.0999 9.66%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
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 1.18 0.83 0.79 1.00 1.09 0.87 1.07 6.70%
P/EPS 6,900.00 35.46 33.87 27.04 43.44 21.28 -71.10 -
EY 0.01 2.82 2.95 3.70 2.30 4.70 -1.41 -
DY 0.00 1.33 0.04 1.26 1.26 3.68 1.94 -
P/NAPS 0.62 0.68 0.80 0.72 0.73 0.62 0.72 -9.44%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
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 1.19 0.80 0.74 1.00 1.06 1.01 0.91 19.48%
P/EPS 6,950.00 34.28 31.74 26.87 42.35 24.57 -60.09 -
EY 0.01 2.92 3.15 3.72 2.36 4.07 -1.66 -
DY 0.00 1.38 0.04 1.27 1.29 3.18 2.29 -
P/NAPS 0.62 0.65 0.75 0.71 0.71 0.72 0.61 1.08%

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