[VS] YoY Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 57.31%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,009,942 804,633 561,782 548,207 502,907 357,941 382,352 17.56%
PBT 68,157 16,604 10,759 21,957 32,249 14,551 15,706 27.70%
Tax -16,745 -5,483 -3,375 -4,877 -9,415 -5,831 -6,110 18.28%
NP 51,412 11,121 7,384 17,080 22,834 8,720 9,596 32.26%
-
NP to SH 53,520 13,320 7,703 18,232 23,114 8,494 10,842 30.47%
-
Tax Rate 24.57% 33.02% 31.37% 22.21% 29.19% 40.07% 38.90% -
Total Cost 958,530 793,512 554,398 531,127 480,073 349,221 372,756 17.03%
-
Net Worth 601,079 491,118 404,180 393,666 386,431 365,564 360,801 8.87%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 11,941 3,986 3,624 12,698 8,088 2,687 - -
Div Payout % 22.31% 29.93% 47.06% 69.65% 34.99% 31.65% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 601,079 491,118 404,180 393,666 386,431 365,564 360,801 8.87%
NOSH 199,033 181,224 181,247 181,412 179,735 179,198 179,503 1.73%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 5.09% 1.38% 1.31% 3.12% 4.54% 2.44% 2.51% -
ROE 8.90% 2.71% 1.91% 4.63% 5.98% 2.32% 3.00% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 507.42 444.00 309.95 302.19 279.80 199.75 213.01 15.55%
EPS 26.89 7.35 4.25 10.05 12.86 4.74 6.04 28.24%
DPS 6.00 2.20 2.00 7.00 4.50 1.50 0.00 -
NAPS 3.02 2.71 2.23 2.17 2.15 2.04 2.01 7.01%
Adjusted Per Share Value based on latest NOSH - 181,475
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 25.67 20.45 14.28 13.93 12.78 9.10 9.72 17.56%
EPS 1.36 0.34 0.20 0.46 0.59 0.22 0.28 30.12%
DPS 0.30 0.10 0.09 0.32 0.21 0.07 0.00 -
NAPS 0.1528 0.1248 0.1027 0.10 0.0982 0.0929 0.0917 8.87%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.60 1.44 1.38 1.59 1.91 1.23 1.23 -
P/RPS 0.71 0.32 0.45 0.53 0.68 0.62 0.58 3.42%
P/EPS 13.39 19.59 32.47 15.82 14.85 25.95 20.36 -6.74%
EY 7.47 5.10 3.08 6.32 6.73 3.85 4.91 7.24%
DY 1.67 1.53 1.45 4.40 2.36 1.22 0.00 -
P/NAPS 1.19 0.53 0.62 0.73 0.89 0.60 0.61 11.77%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 26/03/14 26/03/13 29/03/12 31/03/11 30/03/10 31/03/09 -
Price 4.41 1.49 1.39 1.55 1.96 1.31 1.01 -
P/RPS 0.87 0.34 0.45 0.51 0.70 0.66 0.47 10.80%
P/EPS 16.40 20.27 32.71 15.42 15.24 27.64 16.72 -0.32%
EY 6.10 4.93 3.06 6.48 6.56 3.62 5.98 0.33%
DY 1.36 1.48 1.44 4.52 2.30 1.15 0.00 -
P/NAPS 1.46 0.55 0.62 0.71 0.91 0.64 0.50 19.54%

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