[VS] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -39.15%
YoY- -87.33%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 357,941 176,832 724,836 553,156 382,352 187,567 1,035,647 -50.65%
PBT 14,551 7,485 13,021 11,918 15,706 11,573 80,364 -67.89%
Tax -5,831 -3,213 -8,819 -6,341 -6,110 -3,223 -16,602 -50.12%
NP 8,720 4,272 4,202 5,577 9,596 8,350 63,762 -73.35%
-
NP to SH 8,494 4,059 5,224 6,597 10,842 8,542 63,422 -73.72%
-
Tax Rate 40.07% 42.93% 67.73% 53.21% 38.90% 27.85% 20.66% -
Total Cost 349,221 172,560 720,634 547,579 372,756 179,217 971,885 -49.36%
-
Net Worth 365,564 359,203 359,037 356,739 360,801 367,880 352,740 2.40%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 2,687 - 2,333 - - - 19,596 -73.31%
Div Payout % 31.65% - 44.67% - - - 30.90% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 365,564 359,203 359,037 356,739 360,801 367,880 352,740 2.40%
NOSH 179,198 179,601 179,518 179,266 179,503 179,453 178,151 0.39%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.44% 2.42% 0.58% 1.01% 2.51% 4.45% 6.16% -
ROE 2.32% 1.13% 1.46% 1.85% 3.00% 2.32% 17.98% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 199.75 98.46 403.77 308.57 213.01 104.52 581.33 -50.84%
EPS 4.74 2.26 2.91 3.68 6.04 4.76 35.60 -73.82%
DPS 1.50 0.00 1.30 0.00 0.00 0.00 11.00 -73.41%
NAPS 2.04 2.00 2.00 1.99 2.01 2.05 1.98 2.00%
Adjusted Per Share Value based on latest NOSH - 179,113
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.10 4.49 18.42 14.06 9.72 4.77 26.32 -50.64%
EPS 0.22 0.10 0.13 0.17 0.28 0.22 1.61 -73.37%
DPS 0.07 0.00 0.06 0.00 0.00 0.00 0.50 -72.94%
NAPS 0.0929 0.0913 0.0912 0.0907 0.0917 0.0935 0.0896 2.43%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.23 1.23 1.38 1.09 1.23 1.22 1.75 -
P/RPS 0.62 1.25 0.34 0.35 0.58 1.17 0.30 62.03%
P/EPS 25.95 54.42 47.42 29.62 20.36 25.63 4.92 202.08%
EY 3.85 1.84 2.11 3.38 4.91 3.90 20.34 -66.93%
DY 1.22 0.00 0.94 0.00 0.00 0.00 6.29 -66.39%
P/NAPS 0.60 0.62 0.69 0.55 0.61 0.60 0.88 -22.47%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 31/12/09 29/09/09 30/06/09 31/03/09 23/12/08 25/09/08 -
Price 1.31 1.28 1.22 1.27 1.01 1.23 1.68 -
P/RPS 0.66 1.30 0.30 0.41 0.47 1.18 0.29 72.76%
P/EPS 27.64 56.64 41.92 34.51 16.72 25.84 4.72 223.84%
EY 3.62 1.77 2.39 2.90 5.98 3.87 21.19 -69.11%
DY 1.15 0.00 1.07 0.00 0.00 0.00 6.55 -68.54%
P/NAPS 0.64 0.64 0.61 0.64 0.50 0.60 0.85 -17.19%

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