[VS] QoQ Quarter Result on 31-Jul-2011 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -146.19%
YoY- -142.59%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 286,897 265,769 282,438 261,859 262,052 255,513 247,394 10.39%
PBT 15,221 9,027 12,930 5,970 13,144 14,121 18,128 -11.00%
Tax -4,865 -2,507 -2,370 -16,680 -3,832 -4,387 -5,028 -2.17%
NP 10,356 6,520 10,560 -10,710 9,312 9,734 13,100 -14.51%
-
NP to SH 10,653 6,642 11,590 -3,955 8,562 10,100 13,014 -12.50%
-
Tax Rate 31.96% 27.77% 18.33% 279.40% 29.15% 31.07% 27.74% -
Total Cost 276,541 259,249 271,878 272,569 252,740 245,779 234,294 11.69%
-
Net Worth 402,205 393,801 395,402 388,243 397,262 387,767 386,660 2.66%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 3,623 3,629 9,068 5,442 2,720 4,508 3,580 0.79%
Div Payout % 34.01% 54.64% 78.25% 0.00% 31.78% 44.64% 27.51% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 402,205 393,801 395,402 388,243 397,262 387,767 386,660 2.66%
NOSH 181,173 181,475 181,377 181,422 181,398 180,357 179,009 0.80%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.61% 2.45% 3.74% -4.09% 3.55% 3.81% 5.30% -
ROE 2.65% 1.69% 2.93% -1.02% 2.16% 2.60% 3.37% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 158.35 146.45 155.72 144.34 144.46 141.67 138.20 9.50%
EPS 5.88 3.66 6.39 -2.18 4.72 5.60 7.27 -13.20%
DPS 2.00 2.00 5.00 3.00 1.50 2.50 2.00 0.00%
NAPS 2.22 2.17 2.18 2.14 2.19 2.15 2.16 1.84%
Adjusted Per Share Value based on latest NOSH - 181,422
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 7.29 6.75 7.18 6.65 6.66 6.49 6.29 10.34%
EPS 0.27 0.17 0.29 -0.10 0.22 0.26 0.33 -12.53%
DPS 0.09 0.09 0.23 0.14 0.07 0.11 0.09 0.00%
NAPS 0.1022 0.1001 0.1005 0.0987 0.101 0.0985 0.0983 2.63%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.59 1.59 1.36 1.55 1.90 1.91 1.60 -
P/RPS 1.00 1.09 0.87 1.07 1.32 1.35 1.16 -9.42%
P/EPS 27.04 43.44 21.28 -71.10 40.25 34.11 22.01 14.72%
EY 3.70 2.30 4.70 -1.41 2.48 2.93 4.54 -12.76%
DY 1.26 1.26 3.68 1.94 0.79 1.31 1.25 0.53%
P/NAPS 0.72 0.73 0.62 0.72 0.87 0.89 0.74 -1.81%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 29/12/10 -
Price 1.58 1.55 1.57 1.31 1.66 1.96 2.12 -
P/RPS 1.00 1.06 1.01 0.91 1.15 1.38 1.53 -24.70%
P/EPS 26.87 42.35 24.57 -60.09 35.17 35.00 29.16 -5.31%
EY 3.72 2.36 4.07 -1.66 2.84 2.86 3.43 5.56%
DY 1.27 1.29 3.18 2.29 0.90 1.28 0.94 22.23%
P/NAPS 0.71 0.71 0.72 0.61 0.76 0.91 0.98 -19.35%

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