[VS] YoY Quarter Result on 31-Jul-2011 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -146.19%
YoY- -142.59%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 534,453 359,780 366,888 261,859 249,513 171,680 211,734 16.67%
PBT 21,252 38,809 11,613 5,970 11,505 1,103 13,857 7.38%
Tax 13,125 -5,911 -3,401 -16,680 -3,041 -2,478 -2,069 -
NP 34,377 32,898 8,212 -10,710 8,464 -1,375 11,788 19.51%
-
NP to SH 36,498 36,169 8,505 -3,955 9,287 -1,373 11,348 21.48%
-
Tax Rate -61.76% 15.23% 29.29% 279.40% 26.43% 224.66% 14.93% -
Total Cost 500,076 326,882 358,676 272,569 241,049 173,055 199,946 16.49%
-
Net Worth 365,047 480,199 362,383 388,243 374,707 356,623 356,086 0.41%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 2,555 54 108 5,442 8,964 2,318 8,992 -18.91%
Div Payout % 7.00% 0.15% 1.28% 0.00% 96.53% 0.00% 79.24% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 365,047 480,199 362,383 388,243 374,707 356,623 356,086 0.41%
NOSH 182,523 181,207 181,191 181,422 179,285 178,311 179,841 0.24%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.43% 9.14% 2.24% -4.09% 3.39% -0.80% 5.57% -
ROE 10.00% 7.53% 2.35% -1.02% 2.48% -0.39% 3.19% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 292.81 198.55 202.49 144.34 139.17 96.28 117.73 16.39%
EPS 4.00 19.96 4.69 -2.18 5.18 -0.77 6.31 -7.31%
DPS 1.40 0.03 0.06 3.00 5.00 1.30 5.00 -19.10%
NAPS 2.00 2.65 2.00 2.14 2.09 2.00 1.98 0.16%
Adjusted Per Share Value based on latest NOSH - 181,422
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 13.76 9.26 9.44 6.74 6.42 4.42 5.45 16.68%
EPS 0.94 0.93 0.22 -0.10 0.24 -0.04 0.29 21.64%
DPS 0.07 0.00 0.00 0.14 0.23 0.06 0.23 -17.97%
NAPS 0.094 0.1236 0.0933 0.0999 0.0965 0.0918 0.0917 0.41%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.99 1.25 1.59 1.55 1.22 1.38 1.75 -
P/RPS 0.68 0.63 0.79 1.07 0.88 1.43 1.49 -12.25%
P/EPS 9.95 6.26 33.87 -71.10 23.55 -179.22 27.73 -15.69%
EY 10.05 15.97 2.95 -1.41 4.25 -0.56 3.61 18.59%
DY 0.70 0.02 0.04 1.94 4.10 0.94 2.86 -20.90%
P/NAPS 1.00 0.47 0.80 0.72 0.58 0.69 0.88 2.15%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 27/09/12 29/09/11 29/09/10 29/09/09 25/09/08 -
Price 2.59 1.25 1.49 1.31 1.42 1.22 1.68 -
P/RPS 0.88 0.63 0.74 0.91 1.02 1.27 1.43 -7.76%
P/EPS 12.95 6.26 31.74 -60.09 27.41 -158.44 26.62 -11.31%
EY 7.72 15.97 3.15 -1.66 3.65 -0.63 3.76 12.73%
DY 0.54 0.02 0.04 2.29 3.52 1.07 2.98 -24.76%
P/NAPS 1.30 0.47 0.75 0.61 0.68 0.61 0.85 7.33%

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