[VS] YoY Annualized 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- -18.02%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,449,860 2,178,232 1,749,052 1,311,356 1,129,752 989,576 707,328 22.99%
PBT 299,440 170,804 40,720 41,860 51,720 72,512 29,940 46.75%
Tax -64,744 -33,852 -10,848 -10,712 -9,480 -20,112 -12,852 30.91%
NP 234,696 136,952 29,872 31,148 42,240 52,400 17,088 54.72%
-
NP to SH 240,708 140,896 38,248 30,652 46,360 52,056 16,236 56.70%
-
Tax Rate 21.62% 19.82% 26.64% 25.59% 18.33% 27.74% 42.93% -
Total Cost 2,215,164 2,041,280 1,719,180 1,280,208 1,087,512 937,176 690,240 21.44%
-
Net Worth 853,083 575,286 479,910 402,171 395,402 386,660 359,203 15.49%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 69,168 23,561 15,936 14,492 36,275 14,320 - -
Div Payout % 28.74% 16.72% 41.67% 47.28% 78.25% 27.51% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 853,083 575,286 479,910 402,171 395,402 386,660 359,203 15.49%
NOSH 1,152,816 196,343 181,098 181,158 181,377 179,009 179,601 36.30%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.58% 6.29% 1.71% 2.38% 3.74% 5.30% 2.42% -
ROE 28.22% 24.49% 7.97% 7.62% 11.72% 13.46% 4.52% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 212.51 1,109.40 965.80 723.87 622.87 552.81 393.83 -9.76%
EPS 20.88 71.76 21.12 16.92 25.56 29.08 9.04 14.96%
DPS 6.00 12.00 8.80 8.00 20.00 8.00 0.00 -
NAPS 0.74 2.93 2.65 2.22 2.18 2.16 2.00 -15.26%
Adjusted Per Share Value based on latest NOSH - 181,158
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 62.26 55.36 44.45 33.33 28.71 25.15 17.98 22.98%
EPS 6.12 3.58 0.97 0.78 1.18 1.32 0.41 56.88%
DPS 1.76 0.60 0.41 0.37 0.92 0.36 0.00 -
NAPS 0.2168 0.1462 0.122 0.1022 0.1005 0.0983 0.0913 15.49%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.55 2.48 1.35 1.50 1.36 1.60 1.23 -
P/RPS 0.73 0.22 0.14 0.21 0.22 0.29 0.31 15.33%
P/EPS 7.42 3.46 6.39 8.87 5.32 5.50 13.61 -9.61%
EY 13.47 28.94 15.64 11.28 18.79 18.18 7.35 10.61%
DY 3.87 4.84 6.52 5.33 14.71 5.00 0.00 -
P/NAPS 2.09 0.85 0.51 0.68 0.62 0.74 0.62 22.43%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 15/12/15 17/12/14 31/12/13 27/12/12 30/12/11 29/12/10 31/12/09 -
Price 1.57 2.17 1.40 1.45 1.57 2.12 1.28 -
P/RPS 0.74 0.20 0.14 0.20 0.25 0.38 0.33 14.40%
P/EPS 7.52 3.02 6.63 8.57 6.14 7.29 14.16 -10.00%
EY 13.30 33.07 15.09 11.67 16.28 13.72 7.06 11.12%
DY 3.82 5.53 6.29 5.52 12.74 3.77 0.00 -
P/NAPS 2.12 0.74 0.53 0.65 0.72 0.98 0.64 22.08%

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