[VS] YoY Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 58.43%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,430,042 1,180,629 804,131 835,104 764,959 550,657 553,156 17.14%
PBT 102,613 20,741 10,638 37,178 45,393 25,314 11,918 43.14%
Tax -27,337 -8,448 -3,569 -9,742 -13,247 -10,247 -6,341 27.56%
NP 75,276 12,293 7,069 27,436 32,146 15,067 5,577 54.27%
-
NP to SH 80,036 17,135 7,741 28,885 31,676 15,003 6,597 51.55%
-
Tax Rate 26.64% 40.73% 33.55% 26.20% 29.18% 40.48% 53.21% -
Total Cost 1,354,766 1,168,336 797,062 807,668 732,813 535,590 547,579 16.28%
-
Net Worth 619,997 485,431 402,459 402,793 395,048 362,079 356,739 9.64%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 24,155 8,513 3,625 16,329 10,823 2,688 - -
Div Payout % 30.18% 49.68% 46.84% 56.53% 34.17% 17.92% - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 619,997 485,431 402,459 402,793 395,048 362,079 356,739 9.64%
NOSH 201,297 181,131 181,288 181,438 180,387 179,247 179,266 1.94%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 5.26% 1.04% 0.88% 3.29% 4.20% 2.74% 1.01% -
ROE 12.91% 3.53% 1.92% 7.17% 8.02% 4.14% 1.85% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 710.41 651.81 443.57 460.27 424.06 307.21 308.57 14.90%
EPS 39.76 9.46 4.27 15.92 17.56 8.37 3.68 48.65%
DPS 12.00 4.70 2.00 9.00 6.00 1.50 0.00 -
NAPS 3.08 2.68 2.22 2.22 2.19 2.02 1.99 7.54%
Adjusted Per Share Value based on latest NOSH - 181,173
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 36.35 30.01 20.44 21.23 19.44 14.00 14.06 17.14%
EPS 2.03 0.44 0.20 0.73 0.81 0.38 0.17 51.15%
DPS 0.61 0.22 0.09 0.42 0.28 0.07 0.00 -
NAPS 0.1576 0.1234 0.1023 0.1024 0.1004 0.092 0.0907 9.64%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.94 1.62 1.29 1.59 1.90 1.30 1.09 -
P/RPS 0.55 0.25 0.29 0.35 0.45 0.42 0.35 7.82%
P/EPS 9.91 17.12 30.21 9.99 10.82 15.53 29.62 -16.67%
EY 10.09 5.84 3.31 10.01 9.24 6.44 3.38 19.98%
DY 3.05 2.90 1.55 5.66 3.16 1.15 0.00 -
P/NAPS 1.28 0.60 0.58 0.72 0.87 0.64 0.55 15.11%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 25/06/14 25/06/13 27/06/12 27/06/11 29/06/10 30/06/09 -
Price 4.49 1.60 1.28 1.58 1.66 1.20 1.27 -
P/RPS 0.63 0.25 0.29 0.34 0.39 0.39 0.41 7.41%
P/EPS 11.29 16.91 29.98 9.92 9.45 14.34 34.51 -16.98%
EY 8.86 5.91 3.34 10.08 10.58 6.98 2.90 20.44%
DY 2.67 2.94 1.56 5.70 3.61 1.25 0.00 -
P/NAPS 1.46 0.60 0.58 0.71 0.76 0.59 0.64 14.72%

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