[VS] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -22.3%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 800,170 550,657 357,941 176,832 724,836 553,156 382,352 63.83%
PBT 36,819 25,314 14,551 7,485 13,021 11,918 15,706 76.74%
Tax -13,288 -10,247 -5,831 -3,213 -8,819 -6,341 -6,110 68.09%
NP 23,531 15,067 8,720 4,272 4,202 5,577 9,596 82.14%
-
NP to SH 24,290 15,003 8,494 4,059 5,224 6,597 10,842 71.46%
-
Tax Rate 36.09% 40.48% 40.07% 42.93% 67.73% 53.21% 38.90% -
Total Cost 776,639 535,590 349,221 172,560 720,634 547,579 372,756 63.34%
-
Net Worth 374,657 362,079 365,564 359,203 359,037 356,739 360,801 2.55%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 11,652 2,688 2,687 - 2,333 - - -
Div Payout % 47.97% 17.92% 31.65% - 44.67% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 374,657 362,079 365,564 359,203 359,037 356,739 360,801 2.55%
NOSH 179,261 179,247 179,198 179,601 179,518 179,266 179,503 -0.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.94% 2.74% 2.44% 2.42% 0.58% 1.01% 2.51% -
ROE 6.48% 4.14% 2.32% 1.13% 1.46% 1.85% 3.00% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 446.37 307.21 199.75 98.46 403.77 308.57 213.01 63.97%
EPS 13.55 8.37 4.74 2.26 2.91 3.68 6.04 71.62%
DPS 6.50 1.50 1.50 0.00 1.30 0.00 0.00 -
NAPS 2.09 2.02 2.04 2.00 2.00 1.99 2.01 2.64%
Adjusted Per Share Value based on latest NOSH - 179,601
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 20.44 14.07 9.14 4.52 18.52 14.13 9.77 63.79%
EPS 0.62 0.38 0.22 0.10 0.13 0.17 0.28 70.13%
DPS 0.30 0.07 0.07 0.00 0.06 0.00 0.00 -
NAPS 0.0957 0.0925 0.0934 0.0918 0.0917 0.0911 0.0922 2.52%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.22 1.30 1.23 1.23 1.38 1.09 1.23 -
P/RPS 0.27 0.42 0.62 1.25 0.34 0.35 0.58 -40.01%
P/EPS 9.00 15.53 25.95 54.42 47.42 29.62 20.36 -42.05%
EY 11.11 6.44 3.85 1.84 2.11 3.38 4.91 72.61%
DY 5.33 1.15 1.22 0.00 0.94 0.00 0.00 -
P/NAPS 0.58 0.64 0.60 0.62 0.69 0.55 0.61 -3.31%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 30/06/09 31/03/09 -
Price 1.42 1.20 1.31 1.28 1.22 1.27 1.01 -
P/RPS 0.32 0.39 0.66 1.30 0.30 0.41 0.47 -22.66%
P/EPS 10.48 14.34 27.64 56.64 41.92 34.51 16.72 -26.82%
EY 9.54 6.98 3.62 1.77 2.39 2.90 5.98 36.64%
DY 4.58 1.25 1.15 0.00 1.07 0.00 0.00 -
P/NAPS 0.68 0.59 0.64 0.64 0.61 0.64 0.50 22.82%

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