[VS] QoQ TTM 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- -43.87%
YoY- -75.27%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 700,425 714,101 724,836 764,890 795,315 933,188 1,035,647 -22.89%
PBT 11,866 8,933 13,021 25,775 40,426 65,036 80,364 -71.96%
Tax -8,540 -8,809 -8,819 -8,410 -9,640 -14,126 -16,602 -35.72%
NP 3,326 124 4,202 17,365 30,786 50,910 63,762 -85.96%
-
NP to SH 2,876 741 5,224 17,945 31,970 50,877 63,422 -87.21%
-
Tax Rate 71.97% 98.61% 67.73% 32.63% 23.85% 21.72% 20.66% -
Total Cost 697,099 713,977 720,634 747,525 764,529 882,278 971,885 -19.82%
-
Net Worth 366,291 359,203 356,623 356,436 361,171 367,880 356,086 1.89%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 5,011 2,318 2,318 8,992 13,225 17,484 17,484 -56.43%
Div Payout % 174.25% 312.83% 44.37% 50.11% 41.37% 34.37% 27.57% -
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 366,291 359,203 356,623 356,436 361,171 367,880 356,086 1.89%
NOSH 179,554 179,601 178,311 179,113 179,687 179,453 179,841 -0.10%
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 0.47% 0.02% 0.58% 2.27% 3.87% 5.46% 6.16% -
ROE 0.79% 0.21% 1.46% 5.03% 8.85% 13.83% 17.81% -
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 390.09 397.60 406.50 427.04 442.61 520.02 575.87 -22.81%
EPS 1.60 0.41 2.93 10.02 17.79 28.35 35.27 -87.20%
DPS 2.80 1.30 1.30 5.00 7.36 9.74 9.72 -56.28%
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 17.80 18.15 18.42 19.44 20.22 23.72 26.32 -22.89%
EPS 0.07 0.02 0.13 0.46 0.81 1.29 1.61 -87.56%
DPS 0.13 0.06 0.06 0.23 0.34 0.44 0.44 -55.54%
NAPS 0.0931 0.0913 0.0906 0.0906 0.0918 0.0935 0.0905 1.90%
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 0.32 0.31 0.34 0.26 0.28 0.23 0.30 4.38%
P/EPS 76.79 298.12 47.10 10.88 6.91 4.30 4.96 518.08%
EY 1.30 0.34 2.12 9.19 14.47 23.24 20.15 -83.83%
DY 2.28 1.06 0.94 4.59 5.98 7.99 5.56 -44.71%
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 0.34 0.32 0.30 0.30 0.23 0.24 0.29 11.15%
P/EPS 81.79 310.24 41.64 12.68 5.68 4.34 4.76 562.43%
EY 1.22 0.32 2.40 7.89 17.62 23.05 20.99 -84.91%
DY 2.14 1.02 1.07 3.94 7.29 7.92 5.79 -48.40%
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