[VS] QoQ 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- -9.9%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 359,780 242,349 233,943 327,839 366,888 286,897 265,769 22.39%
PBT 38,809 -121 294 10,465 11,613 15,221 9,027 164.63%
Tax -5,911 -194 -697 -2,678 -3,401 -4,865 -2,507 77.24%
NP 32,898 -315 -403 7,787 8,212 10,356 6,520 194.47%
-
NP to SH 36,169 38 40 7,663 8,505 10,653 6,642 209.84%
-
Tax Rate 15.23% - 237.07% 25.59% 29.29% 31.96% 27.77% -
Total Cost 326,882 242,664 234,346 320,052 358,676 276,541 259,249 16.72%
-
Net Worth 480,199 421,800 446,000 402,171 362,383 402,205 393,801 14.15%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 54 - - 3,623 108 3,623 3,629 -93.96%
Div Payout % 0.15% - - 47.28% 1.28% 34.01% 54.64% -
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 480,199 421,800 446,000 402,171 362,383 402,205 393,801 14.15%
NOSH 181,207 190,000 200,000 181,158 181,191 181,173 181,475 -0.09%
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 9.14% -0.13% -0.17% 2.38% 2.24% 3.61% 2.45% -
ROE 7.53% 0.01% 0.01% 1.91% 2.35% 2.65% 1.69% -
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 198.55 127.55 116.97 180.97 202.49 158.35 146.45 22.51%
EPS 19.96 0.02 0.02 4.23 4.69 5.88 3.66 210.14%
DPS 0.03 0.00 0.00 2.00 0.06 2.00 2.00 -93.93%
NAPS 2.65 2.22 2.23 2.22 2.00 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 9.27 6.24 6.03 8.45 9.45 7.39 6.85 22.36%
EPS 0.93 0.00 0.00 0.20 0.22 0.27 0.17 210.79%
DPS 0.00 0.00 0.00 0.09 0.00 0.09 0.09 -
NAPS 0.1237 0.1087 0.1149 0.1036 0.0934 0.1036 0.1015 14.10%
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 0.63 1.01 1.18 0.83 0.79 1.00 1.09 -30.63%
P/EPS 6.26 6,450.00 6,900.00 35.46 33.87 27.04 43.44 -72.54%
EY 15.97 0.02 0.01 2.82 2.95 3.70 2.30 264.38%
DY 0.02 0.00 0.00 1.33 0.04 1.26 1.26 -93.69%
P/NAPS 0.47 0.58 0.62 0.68 0.80 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 0.63 1.00 1.19 0.80 0.74 1.00 1.06 -29.33%
P/EPS 6.26 6,400.00 6,950.00 34.28 31.74 26.87 42.35 -72.07%
EY 15.97 0.02 0.01 2.92 3.15 3.72 2.36 258.17%
DY 0.02 0.00 0.00 1.38 0.04 1.27 1.29 -93.79%
P/NAPS 0.47 0.58 0.62 0.65 0.75 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