[VS] YoY Cumulative 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- -79.51%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 612,465 544,558 437,263 327,839 282,438 247,394 176,832 22.99%
PBT 74,860 42,701 10,180 10,465 12,930 18,128 7,485 46.75%
Tax -16,186 -8,463 -2,712 -2,678 -2,370 -5,028 -3,213 30.91%
NP 58,674 34,238 7,468 7,787 10,560 13,100 4,272 54.72%
-
NP to SH 60,177 35,224 9,562 7,663 11,590 13,014 4,059 56.70%
-
Tax Rate 21.62% 19.82% 26.64% 25.59% 18.33% 27.74% 42.93% -
Total Cost 553,791 510,320 429,795 320,052 271,878 234,294 172,560 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 17,292 5,890 3,984 3,623 9,068 3,580 - -
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 7.05% 6.12% 1.99% 1.91% 2.93% 3.37% 1.13% -
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 53.13 277.35 241.45 180.97 155.72 138.20 98.46 -9.76%
EPS 5.22 17.94 5.28 4.23 6.39 7.27 2.26 14.96%
DPS 1.50 3.00 2.20 2.00 5.00 2.00 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 15.57 13.84 11.11 8.33 7.18 6.29 4.49 23.01%
EPS 1.53 0.90 0.24 0.19 0.29 0.33 0.10 57.52%
DPS 0.44 0.15 0.10 0.09 0.23 0.09 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 2.92 0.89 0.56 0.83 0.87 1.16 1.25 15.18%
P/EPS 29.69 13.82 25.57 35.46 21.28 22.01 54.42 -9.60%
EY 3.37 7.23 3.91 2.82 4.70 4.54 1.84 10.60%
DY 0.97 1.21 1.63 1.33 3.68 1.25 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 2.96 0.78 0.58 0.80 1.01 1.53 1.30 14.69%
P/EPS 30.08 12.10 26.52 34.28 24.57 29.16 56.64 -10.00%
EY 3.32 8.27 3.77 2.92 4.07 3.43 1.77 11.04%
DY 0.96 1.38 1.57 1.38 3.18 0.94 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