[VS] YoY Annual (Unaudited) 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

YoY- 14.13%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Annual (Unaudited) Result
Revenue	1,715,082	1,163,911	1,201,992	1,026,818	800,170	724,836	1,035,647	8.76%
YoY %	47.36%	-3.17%	17.06%	28.32%	10.39%	-30.01%	-	-
Horiz. %	165.60%	112.38%	116.06%	99.15%	77.26%	69.99%	100.00%	-
PBT	41,993	49,447	48,791	51,363	36,819	13,021	80,364	-10.24%
YoY %	-15.07%	1.34%	-5.01%	39.50%	182.77%	-83.80%	-	-
Horiz. %	52.25%	61.53%	60.71%	63.91%	45.82%	16.20%	100.00%	-
Tax	4,677	-9,480	-13,143	-29,927	-13,288	-8,819	-16,602	-
YoY %	149.34%	27.87%	56.08%	-125.22%	-50.67%	46.88%	-	-
Horiz. %	-28.17%	57.10%	79.17%	180.26%	80.04%	53.12%	100.00%	-
NP	46,670	39,967	35,648	21,436	23,531	4,202	63,762	-5.06%
YoY %	16.77%	12.12%	66.30%	-8.90%	460.00%	-93.41%	-	-
Horiz. %	73.19%	62.68%	55.91%	33.62%	36.90%	6.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,633	43,910	37,390	27,721	24,290	5,224	63,422	-2.75%
YoY %	22.14%	17.44%	34.88%	14.13%	364.97%	-91.76%	-	-
Horiz. %	84.57%	69.23%	58.95%	43.71%	38.30%	8.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.14%	19.17%	26.94%	58.27%	36.09%	67.73%	20.66%	-
YoY %	-158.11%	-28.84%	-53.77%	61.46%	-46.71%	227.83%	-	-
Horiz. %	-53.92%	92.79%	130.40%	282.04%	174.69%	327.83%	100.00%	-
Total Cost	1,668,412	1,123,944	1,166,344	1,005,382	776,639	720,634	971,885	9.42%
YoY %	48.44%	-3.64%	16.01%	29.45%	7.77%	-25.85%	-	-
Horiz. %	171.67%	115.65%	120.01%	103.45%	79.91%	74.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,466	480,237	407,904	386,720	374,657	359,037	352,740	-18.47%
YoY %	-78.46%	17.73%	5.48%	3.22%	4.35%	1.79%	-	-
Horiz. %	29.33%	136.14%	115.64%	109.63%	106.21%	101.79%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	4,247	90	27,193	16,263	11,652	2,333	19,596	-22.48%
YoY %	4,618.89%	-99.67%	67.21%	39.57%	399.44%	-88.09%	-	-
Horiz. %	21.67%	0.46%	138.77%	82.99%	59.46%	11.91%	100.00%	-
Div Payout %	7.92%	0.21%	72.73%	58.67%	47.97%	44.67%	30.90%	-
YoY %	3,671.43%	-99.71%	23.96%	22.31%	7.39%	44.56%	-	-
Horiz. %	25.63%	0.68%	235.37%	189.87%	155.24%	144.56%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	103,466	480,237	407,904	386,720	374,657	359,037	352,740	-18.47%
YoY %	-78.46%	17.73%	5.48%	3.22%	4.35%	1.79%	-	-
Horiz. %	29.33%	136.14%	115.64%	109.63%	106.21%	101.79%	100.00%	-
NOSH	181,520	181,221	181,291	180,710	179,261	179,518	178,151	0.31%
YoY %	0.16%	-0.04%	0.32%	0.81%	-0.14%	0.77%	-	-
Horiz. %	101.89%	101.72%	101.76%	101.44%	100.62%	100.77%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	2.72%	3.43%	2.97%	2.09%	2.94%	0.58%	6.16%	-
YoY %	-20.70%	15.49%	42.11%	-28.91%	406.90%	-90.58%	-	-
Horiz. %	44.16%	55.68%	48.21%	33.93%	47.73%	9.42%	100.00%	-
ROE	51.84%	9.14%	9.17%	7.17%	6.48%	1.46%	17.98%	-
YoY %	467.18%	-0.33%	27.89%	10.65%	343.84%	-91.88%	-	-
Horiz. %	288.32%	50.83%	51.00%	39.88%	36.04%	8.12%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	944.84	642.26	663.02	568.21	446.37	403.77	581.33	8.42%
YoY %	47.11%	-3.13%	16.69%	27.30%	10.55%	-30.54%	-	-
Horiz. %	162.53%	110.48%	114.05%	97.74%	76.78%	69.46%	100.00%	-
EPS	5.91	24.23	20.62	15.34	13.55	2.91	35.60	-25.85%
YoY %	-75.61%	17.51%	34.42%	13.21%	365.64%	-91.83%	-	-
Horiz. %	16.60%	68.06%	57.92%	43.09%	38.06%	8.17%	100.00%	-
DPS	2.34	0.05	15.00	9.00	6.50	1.30	11.00	-22.72%
YoY %	4,580.00%	-99.67%	66.67%	38.46%	400.00%	-88.18%	-	-
Horiz. %	21.27%	0.45%	136.36%	81.82%	59.09%	11.82%	100.00%	-
NAPS	0.57	2.65	2.25	2.14	2.09	2.00	1.98	-18.73%
YoY %	-78.49%	17.78%	5.14%	2.39%	4.50%	1.01%	-	-
Horiz. %	28.79%	133.84%	113.64%	108.08%	105.56%	101.01%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 181,422
RPS	43.60	29.59	30.56	26.10	20.34	18.43	26.33	8.76%
YoY %	47.35%	-3.17%	17.09%	28.32%	10.36%	-30.00%	-	-
Horiz. %	165.59%	112.38%	116.07%	99.13%	77.25%	70.00%	100.00%	-
EPS	1.36	1.12	0.95	0.70	0.62	0.13	1.61	-2.77%
YoY %	21.43%	17.89%	35.71%	12.90%	376.92%	-91.93%	-	-
Horiz. %	84.47%	69.57%	59.01%	43.48%	38.51%	8.07%	100.00%	-
DPS	0.11	0.00	0.69	0.41	0.30	0.06	0.50	-22.29%
YoY %	0.00%	0.00%	68.29%	36.67%	400.00%	-88.00%	-	-
Horiz. %	22.00%	0.00%	138.00%	82.00%	60.00%	12.00%	100.00%	-
NAPS	0.0263	0.1221	0.1037	0.0983	0.0952	0.0913	0.0897	-18.48%
YoY %	-78.46%	17.74%	5.49%	3.26%	4.27%	1.78%	-	-
Horiz. %	29.32%	136.12%	115.61%	109.59%	106.13%	101.78%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	1.99	1.25	1.59	1.55	1.22	1.38	1.75	-
P/RPS	0.21	0.19	0.24	0.27	0.27	0.34	0.30	-5.76%
YoY %	10.53%	-20.83%	-11.11%	0.00%	-20.59%	13.33%	-	-
Horiz. %	70.00%	63.33%	80.00%	90.00%	90.00%	113.33%	100.00%	-
P/EPS	6.74	5.16	7.71	10.10	9.00	47.42	4.92	5.38%
YoY %	30.62%	-33.07%	-23.66%	12.22%	-81.02%	863.82%	-	-
Horiz. %	136.99%	104.88%	156.71%	205.28%	182.93%	963.82%	100.00%	-
EY	14.85	19.38	12.97	9.90	11.11	2.11	20.34	-5.10%
YoY %	-23.37%	49.42%	31.01%	-10.89%	426.54%	-89.63%	-	-
Horiz. %	73.01%	95.28%	63.77%	48.67%	54.62%	10.37%	100.00%	-
DY	1.18	0.04	9.43	5.81	5.33	0.94	6.29	-24.32%
YoY %	2,850.00%	-99.58%	62.31%	9.01%	467.02%	-85.06%	-	-
Horiz. %	18.76%	0.64%	149.92%	92.37%	84.74%	14.94%	100.00%	-
P/NAPS	3.49	0.47	0.71	0.72	0.58	0.69	0.88	25.79%
YoY %	642.55%	-33.80%	-1.39%	24.14%	-15.94%	-21.59%	-	-
Horiz. %	396.59%	53.41%	80.68%	81.82%	65.91%	78.41%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/09/14	27/09/13	27/09/12	29/09/11	29/09/10	29/09/09	25/09/08	-
Price	2.59	1.25	1.49	1.31	1.42	1.22	1.68	-
P/RPS	0.27	0.19	0.22	0.23	0.32	0.30	0.29	-1.18%
YoY %	42.11%	-13.64%	-4.35%	-28.12%	6.67%	3.45%	-	-
Horiz. %	93.10%	65.52%	75.86%	79.31%	110.34%	103.45%	100.00%	-
P/EPS	8.77	5.16	7.22	8.54	10.48	41.92	4.72	10.87%
YoY %	69.96%	-28.53%	-15.46%	-18.51%	-75.00%	788.14%	-	-
Horiz. %	185.81%	109.32%	152.97%	180.93%	222.03%	888.14%	100.00%	-
EY	11.41	19.38	13.84	11.71	9.54	2.39	21.19	-9.79%
YoY %	-41.12%	40.03%	18.19%	22.75%	299.16%	-88.72%	-	-
Horiz. %	53.85%	91.46%	65.31%	55.26%	45.02%	11.28%	100.00%	-
DY	0.90	0.04	10.07	6.87	4.58	1.07	6.55	-28.15%
YoY %	2,150.00%	-99.60%	46.58%	50.00%	328.04%	-83.66%	-	-
Horiz. %	13.74%	0.61%	153.74%	104.89%	69.92%	16.34%	100.00%	-
P/NAPS	4.54	0.47	0.66	0.61	0.68	0.61	0.85	32.19%
YoY %	865.96%	-28.79%	8.20%	-10.29%	11.48%	-28.24%	-	-
Horiz. %	534.12%	55.29%	77.65%	71.76%	80.00%	71.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos