[VS] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 288.12%
YoY- -91.0%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 870,732 800,170 722,337 700,425 714,101 724,836 764,890 8.99%
PBT 47,462 36,819 26,417 11,866 8,933 13,021 25,775 50.06%
Tax -15,103 -13,288 -12,725 -8,540 -8,809 -8,819 -8,410 47.58%
NP 32,359 23,531 13,692 3,326 124 4,202 17,365 51.25%
-
NP to SH 33,245 24,290 13,630 2,876 741 5,224 17,945 50.67%
-
Tax Rate 31.82% 36.09% 48.17% 71.97% 98.61% 67.73% 32.63% -
Total Cost 838,373 776,639 708,645 697,099 713,977 720,634 747,525 7.92%
-
Net Worth 386,660 374,707 362,208 366,291 359,203 356,623 356,436 5.56%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 15,237 11,657 5,011 5,011 2,318 2,318 8,992 41.99%
Div Payout % 45.83% 47.99% 36.77% 174.25% 312.83% 44.37% 50.11% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 386,660 374,707 362,208 366,291 359,203 356,623 356,436 5.56%
NOSH 179,009 179,285 179,311 179,554 179,601 178,311 179,113 -0.03%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 3.72% 2.94% 1.90% 0.47% 0.02% 0.58% 2.27% -
ROE 8.60% 6.48% 3.76% 0.79% 0.21% 1.46% 5.03% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 486.42 446.31 402.84 390.09 397.60 406.50 427.04 9.04%
EPS 18.57 13.55 7.60 1.60 0.41 2.93 10.02 50.70%
DPS 8.50 6.50 2.80 2.80 1.30 1.30 5.00 42.30%
NAPS 2.16 2.09 2.02 2.04 2.00 2.00 1.99 5.60%
Adjusted Per Share Value based on latest NOSH - 179,554
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.13 20.34 18.36 17.80 18.15 18.42 19.44 8.99%
EPS 0.84 0.62 0.35 0.07 0.02 0.13 0.46 49.23%
DPS 0.39 0.30 0.13 0.13 0.06 0.06 0.23 42.06%
NAPS 0.0983 0.0952 0.0921 0.0931 0.0913 0.0906 0.0906 5.57%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.60 1.22 1.30 1.23 1.23 1.38 1.09 -
P/RPS 0.33 0.27 0.32 0.32 0.31 0.34 0.26 17.17%
P/EPS 8.62 9.00 17.10 76.79 298.12 47.10 10.88 -14.34%
EY 11.61 11.11 5.85 1.30 0.34 2.12 9.19 16.81%
DY 5.31 5.33 2.15 2.28 1.06 0.94 4.59 10.17%
P/NAPS 0.74 0.58 0.64 0.60 0.62 0.69 0.55 21.80%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 30/06/09 -
Price 2.12 1.42 1.20 1.31 1.28 1.22 1.27 -
P/RPS 0.44 0.32 0.30 0.34 0.32 0.30 0.30 28.99%
P/EPS 11.42 10.48 15.79 81.79 310.24 41.64 12.68 -6.72%
EY 8.76 9.54 6.33 1.22 0.32 2.40 7.89 7.20%
DY 4.01 4.58 2.33 2.14 1.02 1.07 3.94 1.17%
P/NAPS 0.98 0.68 0.59 0.64 0.64 0.61 0.64 32.74%

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