[VS] QoQ Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 17.75%
YoY- 127.42%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 1,005,814 989,576 800,170 734,209 715,882 707,328 724,836 24.33%
PBT 64,498 72,512 36,819 33,752 29,102 29,940 13,021 189.73%
Tax -18,830 -20,112 -13,288 -13,662 -11,662 -12,852 -8,819 65.58%
NP 45,668 52,400 23,531 20,089 17,440 17,088 4,202 388.52%
-
NP to SH 46,228 52,056 24,290 20,004 16,988 16,236 5,224 326.13%
-
Tax Rate 29.19% 27.74% 36.09% 40.48% 40.07% 42.93% 67.73% -
Total Cost 960,146 937,176 776,639 714,120 698,442 690,240 720,634 21.01%
-
Net Worth 386,431 386,660 374,657 362,079 365,564 359,203 359,037 5.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 16,176 14,320 11,652 3,584 5,375 - 2,333 262.33%
Div Payout % 34.99% 27.51% 47.97% 17.92% 31.65% - 44.67% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 386,431 386,660 374,657 362,079 365,564 359,203 359,037 5.00%
NOSH 179,735 179,009 179,261 179,247 179,198 179,601 179,518 0.08%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.54% 5.30% 2.94% 2.74% 2.44% 2.42% 0.58% -
ROE 11.96% 13.46% 6.48% 5.52% 4.65% 4.52% 1.46% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 559.61 552.81 446.37 409.61 399.49 393.83 403.77 24.23%
EPS 25.72 29.08 13.55 11.16 9.48 9.04 2.91 325.78%
DPS 9.00 8.00 6.50 2.00 3.00 0.00 1.30 261.96%
NAPS 2.15 2.16 2.09 2.02 2.04 2.00 2.00 4.92%
Adjusted Per Share Value based on latest NOSH - 179,311
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 25.57 25.15 20.34 18.66 18.20 17.98 18.42 24.36%
EPS 1.18 1.32 0.62 0.51 0.43 0.41 0.13 333.39%
DPS 0.41 0.36 0.30 0.09 0.14 0.00 0.06 258.84%
NAPS 0.0982 0.0983 0.0952 0.092 0.0929 0.0913 0.0913 4.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.91 1.60 1.22 1.30 1.23 1.23 1.38 -
P/RPS 0.34 0.29 0.27 0.32 0.31 0.31 0.34 0.00%
P/EPS 7.43 5.50 9.00 11.65 12.97 13.61 47.42 -70.83%
EY 13.47 18.18 11.11 8.58 7.71 7.35 2.11 242.97%
DY 4.71 5.00 5.33 1.54 2.44 0.00 0.94 191.95%
P/NAPS 0.89 0.74 0.58 0.64 0.60 0.62 0.69 18.43%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 -
Price 1.96 2.12 1.42 1.20 1.31 1.28 1.22 -
P/RPS 0.35 0.38 0.32 0.29 0.33 0.33 0.30 10.79%
P/EPS 7.62 7.29 10.48 10.75 13.82 14.16 41.92 -67.81%
EY 13.12 13.72 9.54 9.30 7.24 7.06 2.39 210.22%
DY 4.59 3.77 4.58 1.67 2.29 0.00 1.07 163.30%
P/NAPS 0.91 0.98 0.68 0.59 0.64 0.64 0.61 30.46%

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