[VS] QoQ 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- 46.76%
YoY- 253.33%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
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 255,513 247,394 249,513 192,716 181,109 176,832 171,680 30.26%
PBT 14,121 18,128 11,505 10,763 7,066 7,485 1,103 444.72%
Tax -4,387 -5,028 -3,041 -4,416 -2,618 -3,213 -2,478 46.19%
NP 9,734 13,100 8,464 6,347 4,448 4,272 -1,375 -
-
NP to SH 10,100 13,014 9,287 6,509 4,435 4,059 -1,373 -
-
Tax Rate 31.07% 27.74% 26.43% 41.03% 37.05% 42.93% 224.66% -
Total Cost 245,779 234,294 241,049 186,369 176,661 172,560 173,055 26.26%
-
Net Worth 387,767 386,660 374,707 362,208 366,291 359,203 356,623 5.72%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 4,508 3,580 8,964 - 2,693 - 2,318 55.61%
Div Payout % 44.64% 27.51% 96.53% - 60.73% - 0.00% -
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 387,767 386,660 374,707 362,208 366,291 359,203 356,623 5.72%
NOSH 180,357 179,009 179,285 179,311 179,554 179,601 178,311 0.76%
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 3.81% 5.30% 3.39% 3.29% 2.46% 2.42% -0.80% -
ROE 2.60% 3.37% 2.48% 1.80% 1.21% 1.13% -0.39% -
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 141.67 138.20 139.17 107.48 100.87 98.46 96.28 29.27%
EPS 5.60 7.27 5.18 3.63 2.47 2.26 -0.77 -
DPS 2.50 2.00 5.00 0.00 1.50 0.00 1.30 54.45%
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 6.53 6.32 6.37 4.92 4.63 4.52 4.39 30.21%
EPS 0.26 0.33 0.24 0.17 0.11 0.10 -0.04 -
DPS 0.12 0.09 0.23 0.00 0.07 0.00 0.06 58.53%
NAPS 0.0991 0.0988 0.0957 0.0925 0.0936 0.0918 0.0911 5.75%
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 1.35 1.16 0.88 1.21 1.22 1.25 1.43 -3.75%
P/EPS 34.11 22.01 23.55 35.81 49.80 54.42 -179.22 -
EY 2.93 4.54 4.25 2.79 2.01 1.84 -0.56 -
DY 1.31 1.25 4.10 0.00 1.22 0.00 0.94 24.69%
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 1.38 1.53 1.02 1.12 1.30 1.30 1.27 5.67%
P/EPS 35.00 29.16 27.41 33.06 53.04 56.64 -158.44 -
EY 2.86 3.43 3.65 3.02 1.89 1.77 -0.63 -
DY 1.28 0.94 3.52 0.00 1.15 0.00 1.07 12.65%
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