[VS] YoY 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- -42.69%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 465,384 367,370 233,943 265,769 255,513 181,109 194,785 15.61%
PBT 25,456 6,424 294 9,027 14,121 7,066 4,133 35.37%
Tax -8,282 -2,771 -697 -2,507 -4,387 -2,618 -2,887 19.19%
NP 17,174 3,653 -403 6,520 9,734 4,448 1,246 54.81%
-
NP to SH 18,296 3,758 40 6,642 10,100 4,435 2,300 41.26%
-
Tax Rate 32.53% 43.14% 237.07% 27.77% 31.07% 37.05% 69.85% -
Total Cost 448,210 363,717 234,346 259,249 245,779 176,661 193,539 15.01%
-
Net Worth 609,194 491,989 446,000 393,801 387,767 366,291 361,171 9.09%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 6,051 - - 3,629 4,508 2,693 - -
Div Payout % 33.08% - - 54.64% 44.64% 60.73% - -
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 609,194 491,989 446,000 393,801 387,767 366,291 361,171 9.09%
NOSH 201,719 181,545 200,000 181,475 180,357 179,554 179,687 1.94%
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 3.69% 0.99% -0.17% 2.45% 3.81% 2.46% 0.64% -
ROE 3.00% 0.76% 0.01% 1.69% 2.60% 1.21% 0.64% -
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 230.71 202.36 116.97 146.45 141.67 100.87 108.40 13.40%
EPS 9.07 2.07 0.02 3.66 5.60 2.47 1.28 38.56%
DPS 3.00 0.00 0.00 2.00 2.50 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 11.83 9.34 5.95 6.75 6.49 4.60 4.95 15.62%
EPS 0.46 0.10 0.00 0.17 0.26 0.11 0.06 40.40%
DPS 0.15 0.00 0.00 0.09 0.11 0.07 0.00 -
NAPS 0.1548 0.125 0.1133 0.1001 0.0985 0.0931 0.0918 9.09%
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 1.56 0.71 1.18 1.09 1.35 1.22 1.13 5.51%
P/EPS 39.69 69.57 6,900.00 43.44 34.11 49.80 96.09 -13.69%
EY 2.52 1.44 0.01 2.30 2.93 2.01 1.04 15.88%
DY 0.83 0.00 0.00 1.26 1.31 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 1.91 0.74 1.19 1.06 1.38 1.30 0.93 12.73%
P/EPS 48.62 71.98 6,950.00 42.35 35.00 53.04 78.91 -7.75%
EY 2.06 1.39 0.01 2.36 2.86 1.89 1.27 8.39%
DY 0.68 0.00 0.00 1.29 1.28 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