[VS] QoQ TTM 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- -85.82%

YoY- -98.54%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	800,170	722,337	700,425	714,101	724,836	764,890	795,315	0.40%
YoY %	10.78%	3.13%	-1.92%	-1.48%	-5.24%	-3.83%	-	-
Horiz. %	100.61%	90.82%	88.07%	89.79%	91.14%	96.17%	100.00%	-
PBT	36,819	26,417	11,866	8,933	13,021	25,775	40,426	-6.05%
YoY %	39.38%	122.63%	32.83%	-31.40%	-49.48%	-36.24%	-	-
Horiz. %	91.08%	65.35%	29.35%	22.10%	32.21%	63.76%	100.00%	-
Tax	-13,288	-12,725	-8,540	-8,809	-8,819	-8,410	-9,640	23.93%
YoY %	-4.42%	-49.00%	3.05%	0.11%	-4.86%	12.76%	-	-
Horiz. %	137.84%	132.00%	88.59%	91.38%	91.48%	87.24%	100.00%	-
NP	23,531	13,692	3,326	124	4,202	17,365	30,786	-16.44%
YoY %	71.86%	311.67%	2,582.26%	-97.05%	-75.80%	-43.59%	-	-
Horiz. %	76.43%	44.47%	10.80%	0.40%	13.65%	56.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,290	13,630	2,876	741	5,224	17,945	31,970	-16.77%
YoY %	78.21%	373.92%	288.12%	-85.82%	-70.89%	-43.87%	-	-
Horiz. %	75.98%	42.63%	9.00%	2.32%	16.34%	56.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.09%	48.17%	71.97%	98.61%	67.73%	32.63%	23.85%	-
YoY %	-25.08%	-33.07%	-27.02%	45.59%	107.57%	36.81%	-	-
Horiz. %	151.32%	201.97%	301.76%	413.46%	283.98%	136.81%	100.00%	-
Total Cost	776,639	708,645	697,099	713,977	720,634	747,525	764,529	1.05%
YoY %	9.59%	1.66%	-2.36%	-0.92%	-3.60%	-2.22%	-	-
Horiz. %	101.58%	92.69%	91.18%	93.39%	94.26%	97.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,707	362,208	366,291	359,203	356,623	356,436	361,171	2.49%
YoY %	3.45%	-1.11%	1.97%	0.72%	0.05%	-1.31%	-	-
Horiz. %	103.75%	100.29%	101.42%	99.46%	98.74%	98.69%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	11,657	5,011	5,011	2,318	2,318	8,992	13,225	-8.09%
YoY %	132.63%	0.00%	116.18%	0.00%	-74.22%	-32.01%	-	-
Horiz. %	88.14%	37.89%	37.89%	17.53%	17.53%	67.99%	100.00%	-
Div Payout %	47.99%	36.77%	174.25%	312.83%	44.37%	50.11%	41.37%	-
YoY %	30.51%	-78.90%	-44.30%	605.05%	-11.45%	21.13%	-	-
Horiz. %	116.00%	88.88%	421.20%	756.18%	107.25%	121.13%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	374,707	362,208	366,291	359,203	356,623	356,436	361,171	2.49%
YoY %	3.45%	-1.11%	1.97%	0.72%	0.05%	-1.31%	-	-
Horiz. %	103.75%	100.29%	101.42%	99.46%	98.74%	98.69%	100.00%	-
NOSH	179,285	179,311	179,554	179,601	178,311	179,113	179,687	-0.14%
YoY %	-0.01%	-0.14%	-0.03%	0.72%	-0.45%	-0.32%	-	-
Horiz. %	99.78%	99.79%	99.93%	99.95%	99.23%	99.68%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	2.94%	1.90%	0.47%	0.02%	0.58%	2.27%	3.87%	-
YoY %	54.74%	304.26%	2,250.00%	-96.55%	-74.45%	-41.34%	-	-
Horiz. %	75.97%	49.10%	12.14%	0.52%	14.99%	58.66%	100.00%	-
ROE	6.48%	3.76%	0.79%	0.21%	1.46%	5.03%	8.85%	-
YoY %	72.34%	375.95%	276.19%	-85.62%	-70.97%	-43.16%	-	-
Horiz. %	73.22%	42.49%	8.93%	2.37%	16.50%	56.84%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	446.31	402.84	390.09	397.60	406.50	427.04	442.61	0.55%
YoY %	10.79%	3.27%	-1.89%	-2.19%	-4.81%	-3.52%	-	-
Horiz. %	100.84%	91.01%	88.13%	89.83%	91.84%	96.48%	100.00%	-
EPS	13.55	7.60	1.60	0.41	2.93	10.02	17.79	-16.63%
YoY %	78.29%	375.00%	290.24%	-86.01%	-70.76%	-43.68%	-	-
Horiz. %	76.17%	42.72%	8.99%	2.30%	16.47%	56.32%	100.00%	-
DPS	6.50	2.80	2.80	1.30	1.30	5.00	7.36	-7.97%
YoY %	132.14%	0.00%	115.38%	0.00%	-74.00%	-32.07%	-	-
Horiz. %	88.32%	38.04%	38.04%	17.66%	17.66%	67.93%	100.00%	-
NAPS	2.09	2.02	2.04	2.00	2.00	1.99	2.01	2.64%
YoY %	3.47%	-0.98%	2.00%	0.00%	0.50%	-1.00%	-	-
Horiz. %	103.98%	100.50%	101.49%	99.50%	99.50%	99.00%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 179,601
RPS	20.44	18.45	17.89	18.24	18.52	19.54	20.32	0.39%
YoY %	10.79%	3.13%	-1.92%	-1.51%	-5.22%	-3.84%	-	-
Horiz. %	100.59%	90.80%	88.04%	89.76%	91.14%	96.16%	100.00%	-
EPS	0.62	0.35	0.07	0.02	0.13	0.46	0.82	-17.04%
YoY %	77.14%	400.00%	250.00%	-84.62%	-71.74%	-43.90%	-	-
Horiz. %	75.61%	42.68%	8.54%	2.44%	15.85%	56.10%	100.00%	-
DPS	0.30	0.13	0.13	0.06	0.06	0.23	0.34	-8.02%
YoY %	130.77%	0.00%	116.67%	0.00%	-73.91%	-32.35%	-	-
Horiz. %	88.24%	38.24%	38.24%	17.65%	17.65%	67.65%	100.00%	-
NAPS	0.0957	0.0925	0.0936	0.0918	0.0911	0.0911	0.0923	2.44%
YoY %	3.46%	-1.18%	1.96%	0.77%	0.00%	-1.30%	-	-
Horiz. %	103.68%	100.22%	101.41%	99.46%	98.70%	98.70%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.32	0.32	0.31	0.34	0.26	0.28	-2.40%
YoY %	-15.62%	0.00%	3.23%	-8.82%	30.77%	-7.14%	-	-
Horiz. %	96.43%	114.29%	114.29%	110.71%	121.43%	92.86%	100.00%	-
P/EPS	9.00	17.10	76.79	298.12	47.10	10.88	6.91	19.32%
YoY %	-47.37%	-77.73%	-74.24%	532.95%	332.90%	57.45%	-	-
Horiz. %	130.25%	247.47%	1,111.29%	4,314.33%	681.62%	157.45%	100.00%	-
EY	11.11	5.85	1.30	0.34	2.12	9.19	14.47	-16.19%
YoY %	89.91%	350.00%	282.35%	-83.96%	-76.93%	-36.49%	-	-
Horiz. %	76.78%	40.43%	8.98%	2.35%	14.65%	63.51%	100.00%	-
DY	5.33	2.15	2.28	1.06	0.94	4.59	5.98	-7.40%
YoY %	147.91%	-5.70%	115.09%	12.77%	-79.52%	-23.24%	-	-
Horiz. %	89.13%	35.95%	38.13%	17.73%	15.72%	76.76%	100.00%	-
P/NAPS	0.58	0.64	0.60	0.62	0.69	0.55	0.61	-3.31%
YoY %	-9.38%	6.67%	-3.23%	-10.14%	25.45%	-9.84%	-	-
Horiz. %	95.08%	104.92%	98.36%	101.64%	113.11%	90.16%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
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	0.30	0.34	0.32	0.30	0.30	0.23	24.70%
YoY %	6.67%	-11.76%	6.25%	6.67%	0.00%	30.43%	-	-
Horiz. %	139.13%	130.43%	147.83%	139.13%	130.43%	130.43%	100.00%	-
P/EPS	10.48	15.79	81.79	310.24	41.64	12.68	5.68	50.60%
YoY %	-33.63%	-80.69%	-73.64%	645.05%	228.39%	123.24%	-	-
Horiz. %	184.51%	277.99%	1,439.96%	5,461.97%	733.10%	223.24%	100.00%	-
EY	9.54	6.33	1.22	0.32	2.40	7.89	17.62	-33.64%
YoY %	50.71%	418.85%	281.25%	-86.67%	-69.58%	-55.22%	-	-
Horiz. %	54.14%	35.93%	6.92%	1.82%	13.62%	44.78%	100.00%	-
DY	4.58	2.33	2.14	1.02	1.07	3.94	7.29	-26.70%
YoY %	96.57%	8.88%	109.80%	-4.67%	-72.84%	-45.95%	-	-
Horiz. %	62.83%	31.96%	29.36%	13.99%	14.68%	54.05%	100.00%	-
P/NAPS	0.68	0.59	0.64	0.64	0.61	0.64	0.50	22.82%
YoY %	15.25%	-7.81%	0.00%	4.92%	-4.69%	28.00%	-	-
Horiz. %	136.00%	118.00%	128.00%	128.00%	122.00%	128.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

700

SALCON

SALCON BHD

688

JCY

JCY INTERNATIONAL BERHAD

678

MAYBANK

MALAYAN BANKING BHD

617

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

WCT

WCT HOLDINGS BERHAD

544

TOPGLOV

TOP GLOVE CORPORATION BHD

528

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More