[VS] QoQ Quarter Result on 31-Oct-2011 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 393.05%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 366,888 286,897 265,769 282,438 261,859 262,052 255,513 27.30%
PBT 11,613 15,221 9,027 12,930 5,970 13,144 14,121 -12.23%
Tax -3,401 -4,865 -2,507 -2,370 -16,680 -3,832 -4,387 -15.62%
NP 8,212 10,356 6,520 10,560 -10,710 9,312 9,734 -10.72%
-
NP to SH 8,505 10,653 6,642 11,590 -3,955 8,562 10,100 -10.83%
-
Tax Rate 29.29% 31.96% 27.77% 18.33% 279.40% 29.15% 31.07% -
Total Cost 358,676 276,541 259,249 271,878 272,569 252,740 245,779 28.68%
-
Net Worth 362,383 402,205 393,801 395,402 388,243 397,262 387,767 -4.41%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 108 3,623 3,629 9,068 5,442 2,720 4,508 -91.70%
Div Payout % 1.28% 34.01% 54.64% 78.25% 0.00% 31.78% 44.64% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 362,383 402,205 393,801 395,402 388,243 397,262 387,767 -4.41%
NOSH 181,191 181,173 181,475 181,377 181,422 181,398 180,357 0.30%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 2.24% 3.61% 2.45% 3.74% -4.09% 3.55% 3.81% -
ROE 2.35% 2.65% 1.69% 2.93% -1.02% 2.16% 2.60% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.49 158.35 146.45 155.72 144.34 144.46 141.67 26.91%
EPS 4.69 5.88 3.66 6.39 -2.18 4.72 5.60 -11.15%
DPS 0.06 2.00 2.00 5.00 3.00 1.50 2.50 -91.69%
NAPS 2.00 2.22 2.17 2.18 2.14 2.19 2.15 -4.71%
Adjusted Per Share Value based on latest NOSH - 181,377
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.44 7.39 6.84 7.27 6.74 6.75 6.58 27.23%
EPS 0.22 0.27 0.17 0.30 -0.10 0.22 0.26 -10.54%
DPS 0.00 0.09 0.09 0.23 0.14 0.07 0.12 -
NAPS 0.0933 0.1035 0.1014 0.1018 0.0999 0.1023 0.0998 -4.39%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.59 1.59 1.59 1.36 1.55 1.90 1.91 -
P/RPS 0.79 1.00 1.09 0.87 1.07 1.32 1.35 -30.06%
P/EPS 33.87 27.04 43.44 21.28 -71.10 40.25 34.11 -0.47%
EY 2.95 3.70 2.30 4.70 -1.41 2.48 2.93 0.45%
DY 0.04 1.26 1.26 3.68 1.94 0.79 1.31 -90.25%
P/NAPS 0.80 0.72 0.73 0.62 0.72 0.87 0.89 -6.86%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 27/06/12 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 -
Price 1.49 1.58 1.55 1.57 1.31 1.66 1.96 -
P/RPS 0.74 1.00 1.06 1.01 0.91 1.15 1.38 -34.02%
P/EPS 31.74 26.87 42.35 24.57 -60.09 35.17 35.00 -6.31%
EY 3.15 3.72 2.36 4.07 -1.66 2.84 2.86 6.65%
DY 0.04 1.27 1.29 3.18 2.29 0.90 1.28 -90.09%
P/NAPS 0.75 0.71 0.71 0.72 0.61 0.76 0.91 -12.10%

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