[VS] QoQ Cumulative Quarter Result on 31-Jul-2010 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 61.9%
YoY- 364.97%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 764,959 502,907 247,394 800,170 550,657 357,941 176,832 166.20%
PBT 45,393 32,249 18,128 36,819 25,314 14,551 7,485 233.65%
Tax -13,247 -9,415 -5,028 -13,288 -10,247 -5,831 -3,213 157.78%
NP 32,146 22,834 13,100 23,531 15,067 8,720 4,272 285.42%
-
NP to SH 31,676 23,114 13,014 24,290 15,003 8,494 4,059 294.91%
-
Tax Rate 29.18% 29.19% 27.74% 36.09% 40.48% 40.07% 42.93% -
Total Cost 732,813 480,073 234,294 776,639 535,590 349,221 172,560 162.93%
-
Net Worth 395,048 386,431 386,660 374,657 362,079 365,564 359,203 6.56%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 10,823 8,088 3,580 11,652 2,688 2,687 - -
Div Payout % 34.17% 34.99% 27.51% 47.97% 17.92% 31.65% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 395,048 386,431 386,660 374,657 362,079 365,564 359,203 6.56%
NOSH 180,387 179,735 179,009 179,261 179,247 179,198 179,601 0.29%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 4.20% 4.54% 5.30% 2.94% 2.74% 2.44% 2.42% -
ROE 8.02% 5.98% 3.37% 6.48% 4.14% 2.32% 1.13% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 424.06 279.80 138.20 446.37 307.21 199.75 98.46 165.42%
EPS 17.56 12.86 7.27 13.55 8.37 4.74 2.26 293.76%
DPS 6.00 4.50 2.00 6.50 1.50 1.50 0.00 -
NAPS 2.19 2.15 2.16 2.09 2.02 2.04 2.00 6.25%
Adjusted Per Share Value based on latest NOSH - 179,285
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 19.54 12.85 6.32 20.44 14.07 9.14 4.52 166.08%
EPS 0.81 0.59 0.33 0.62 0.38 0.22 0.10 304.87%
DPS 0.28 0.21 0.09 0.30 0.07 0.07 0.00 -
NAPS 0.1009 0.0987 0.0988 0.0957 0.0925 0.0934 0.0918 6.52%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.90 1.91 1.60 1.22 1.30 1.23 1.23 -
P/RPS 0.45 0.68 1.16 0.27 0.42 0.62 1.25 -49.48%
P/EPS 10.82 14.85 22.01 9.00 15.53 25.95 54.42 -66.03%
EY 9.24 6.73 4.54 11.11 6.44 3.85 1.84 194.11%
DY 3.16 2.36 1.25 5.33 1.15 1.22 0.00 -
P/NAPS 0.87 0.89 0.74 0.58 0.64 0.60 0.62 25.41%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 -
Price 1.66 1.96 2.12 1.42 1.20 1.31 1.28 -
P/RPS 0.39 0.70 1.53 0.32 0.39 0.66 1.30 -55.28%
P/EPS 9.45 15.24 29.16 10.48 14.34 27.64 56.64 -69.79%
EY 10.58 6.56 3.43 9.54 6.98 3.62 1.77 230.44%
DY 3.61 2.30 0.94 4.58 1.25 1.15 0.00 -
P/NAPS 0.76 0.91 0.98 0.68 0.59 0.64 0.64 12.17%

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