[VS] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -70.89%
YoY- -91.76%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 722,337 700,425 714,101 724,836 764,890 795,315 933,188 -15.73%
PBT 26,417 11,866 8,933 13,021 25,775 40,426 65,036 -45.24%
Tax -12,725 -8,540 -8,809 -8,819 -8,410 -9,640 -14,126 -6.74%
NP 13,692 3,326 124 4,202 17,365 30,786 50,910 -58.43%
-
NP to SH 13,630 2,876 741 5,224 17,945 31,970 50,877 -58.54%
-
Tax Rate 48.17% 71.97% 98.61% 67.73% 32.63% 23.85% 21.72% -
Total Cost 708,645 697,099 713,977 720,634 747,525 764,529 882,278 -13.62%
-
Net Worth 362,208 366,291 359,203 356,623 356,436 361,171 367,880 -1.03%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 5,011 5,011 2,318 2,318 8,992 13,225 17,484 -56.62%
Div Payout % 36.77% 174.25% 312.83% 44.37% 50.11% 41.37% 34.37% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 362,208 366,291 359,203 356,623 356,436 361,171 367,880 -1.03%
NOSH 179,311 179,554 179,601 178,311 179,113 179,687 179,453 -0.05%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 1.90% 0.47% 0.02% 0.58% 2.27% 3.87% 5.46% -
ROE 3.76% 0.79% 0.21% 1.46% 5.03% 8.85% 13.83% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 402.84 390.09 397.60 406.50 427.04 442.61 520.02 -15.69%
EPS 7.60 1.60 0.41 2.93 10.02 17.79 28.35 -58.52%
DPS 2.80 2.80 1.30 1.30 5.00 7.36 9.74 -56.54%
NAPS 2.02 2.04 2.00 2.00 1.99 2.01 2.05 -0.98%
Adjusted Per Share Value based on latest NOSH - 178,311
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 18.45 17.89 18.24 18.52 19.54 20.32 23.84 -15.74%
EPS 0.35 0.07 0.02 0.13 0.46 0.82 1.30 -58.40%
DPS 0.13 0.13 0.06 0.06 0.23 0.34 0.45 -56.39%
NAPS 0.0925 0.0936 0.0918 0.0911 0.0911 0.0923 0.094 -1.06%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.30 1.23 1.23 1.38 1.09 1.23 1.22 -
P/RPS 0.32 0.32 0.31 0.34 0.26 0.28 0.23 24.70%
P/EPS 17.10 76.79 298.12 47.10 10.88 6.91 4.30 151.64%
EY 5.85 1.30 0.34 2.12 9.19 14.47 23.24 -60.23%
DY 2.15 2.28 1.06 0.94 4.59 5.98 7.99 -58.42%
P/NAPS 0.64 0.60 0.62 0.69 0.55 0.61 0.60 4.40%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 30/03/10 31/12/09 29/09/09 30/06/09 31/03/09 23/12/08 -
Price 1.20 1.31 1.28 1.22 1.27 1.01 1.23 -
P/RPS 0.30 0.34 0.32 0.30 0.30 0.23 0.24 16.08%
P/EPS 15.79 81.79 310.24 41.64 12.68 5.68 4.34 137.11%
EY 6.33 1.22 0.32 2.40 7.89 17.62 23.05 -57.85%
DY 2.33 2.14 1.02 1.07 3.94 7.29 7.92 -55.86%
P/NAPS 0.59 0.64 0.64 0.61 0.64 0.50 0.60 -1.11%

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