[VS] YoY Annual (Unaudited) Result on 31-Jul-2010 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

29-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Jul-2010

Quarter

31-Jul-2010 [#4]

Profit Trend

YoY- 364.97%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Annual (Unaudited) Result
Revenue	1,163,911	1,201,992	1,026,818	800,170	724,836	1,035,647	1,074,739	1.33%
YoY %	-3.17%	17.06%	28.32%	10.39%	-30.01%	-3.64%	-	-
Horiz. %	108.30%	111.84%	95.54%	74.45%	67.44%	96.36%	100.00%	-
PBT	49,447	48,791	51,363	36,819	13,021	80,364	89,155	-9.34%
YoY %	1.34%	-5.01%	39.50%	182.77%	-83.80%	-9.86%	-	-
Horiz. %	55.46%	54.73%	57.61%	41.30%	14.60%	90.14%	100.00%	-
Tax	-9,480	-13,143	-29,927	-13,288	-8,819	-16,602	-18,755	-10.73%
YoY %	27.87%	56.08%	-125.22%	-50.67%	46.88%	11.48%	-	-
Horiz. %	50.55%	70.08%	159.57%	70.85%	47.02%	88.52%	100.00%	-
NP	39,967	35,648	21,436	23,531	4,202	63,762	70,400	-8.99%
YoY %	12.12%	66.30%	-8.90%	460.00%	-93.41%	-9.43%	-	-
Horiz. %	56.77%	50.64%	30.45%	33.42%	5.97%	90.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,910	37,390	27,721	24,290	5,224	63,422	70,889	-7.66%
YoY %	17.44%	34.88%	14.13%	364.97%	-91.76%	-10.53%	-	-
Horiz. %	61.94%	52.74%	39.10%	34.26%	7.37%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.17%	26.94%	58.27%	36.09%	67.73%	20.66%	21.04%	-
YoY %	-28.84%	-53.77%	61.46%	-46.71%	227.83%	-1.81%	-	-
Horiz. %	91.11%	128.04%	276.95%	171.53%	321.91%	98.19%	100.00%	-
Total Cost	1,123,944	1,166,344	1,005,382	776,639	720,634	971,885	1,004,339	1.89%
YoY %	-3.64%	16.01%	29.45%	7.77%	-25.85%	-3.23%	-	-
Horiz. %	111.91%	116.13%	100.10%	77.33%	71.75%	96.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,237	407,904	386,720	374,657	359,037	352,740	288,663	8.84%
YoY %	17.73%	5.48%	3.22%	4.35%	1.79%	22.20%	-	-
Horiz. %	166.37%	141.31%	133.97%	129.79%	124.38%	122.20%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	90	27,193	16,263	11,652	2,333	19,596	31,225	-62.24%
YoY %	-99.67%	67.21%	39.57%	399.44%	-88.09%	-37.24%	-	-
Horiz. %	0.29%	87.09%	52.08%	37.32%	7.47%	62.76%	100.00%	-
Div Payout %	0.21%	72.73%	58.67%	47.97%	44.67%	30.90%	44.05%	-
YoY %	-99.71%	23.96%	22.31%	7.39%	44.56%	-29.85%	-	-
Horiz. %	0.48%	165.11%	133.19%	108.90%	101.41%	70.15%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	480,237	407,904	386,720	374,657	359,037	352,740	288,663	8.84%
YoY %	17.73%	5.48%	3.22%	4.35%	1.79%	22.20%	-	-
Horiz. %	166.37%	141.31%	133.97%	129.79%	124.38%	122.20%	100.00%	-
NOSH	181,221	181,291	180,710	179,261	179,518	178,151	138,780	4.54%
YoY %	-0.04%	0.32%	0.81%	-0.14%	0.77%	28.37%	-	-
Horiz. %	130.58%	130.63%	130.21%	129.17%	129.35%	128.37%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	3.43%	2.97%	2.09%	2.94%	0.58%	6.16%	6.55%	-
YoY %	15.49%	42.11%	-28.91%	406.90%	-90.58%	-5.95%	-	-
Horiz. %	52.37%	45.34%	31.91%	44.89%	8.85%	94.05%	100.00%	-
ROE	9.14%	9.17%	7.17%	6.48%	1.46%	17.98%	24.56%	-
YoY %	-0.33%	27.89%	10.65%	343.84%	-91.88%	-26.79%	-	-
Horiz. %	37.21%	37.34%	29.19%	26.38%	5.94%	73.21%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	642.26	663.02	568.21	446.37	403.77	581.33	774.42	-3.06%
YoY %	-3.13%	16.69%	27.30%	10.55%	-30.54%	-24.93%	-	-
Horiz. %	82.93%	85.62%	73.37%	57.64%	52.14%	75.07%	100.00%	-
EPS	24.23	20.62	15.34	13.55	2.91	35.60	51.08	-11.67%
YoY %	17.51%	34.42%	13.21%	365.64%	-91.83%	-30.31%	-	-
Horiz. %	47.44%	40.37%	30.03%	26.53%	5.70%	69.69%	100.00%	-
DPS	0.05	15.00	9.00	6.50	1.30	11.00	22.50	-63.84%
YoY %	-99.67%	66.67%	38.46%	400.00%	-88.18%	-51.11%	-	-
Horiz. %	0.22%	66.67%	40.00%	28.89%	5.78%	48.89%	100.00%	-
NAPS	2.65	2.25	2.14	2.09	2.00	1.98	2.08	4.11%
YoY %	17.78%	5.14%	2.39%	4.50%	1.01%	-4.81%	-	-
Horiz. %	127.40%	108.17%	102.88%	100.48%	96.15%	95.19%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 179,285
RPS	29.96	30.94	26.43	20.60	18.66	26.66	27.67	1.33%
YoY %	-3.17%	17.06%	28.30%	10.40%	-30.01%	-3.65%	-	-
Horiz. %	108.28%	111.82%	95.52%	74.45%	67.44%	96.35%	100.00%	-
EPS	1.13	0.96	0.71	0.63	0.13	1.63	1.82	-7.62%
YoY %	17.71%	35.21%	12.70%	384.62%	-92.02%	-10.44%	-	-
Horiz. %	62.09%	52.75%	39.01%	34.62%	7.14%	89.56%	100.00%	-
DPS	0.00	0.70	0.42	0.30	0.06	0.50	0.80	-
YoY %	0.00%	66.67%	40.00%	400.00%	-88.00%	-37.50%	-	-
Horiz. %	0.00%	87.50%	52.50%	37.50%	7.50%	62.50%	100.00%	-
NAPS	0.1236	0.105	0.0996	0.0964	0.0924	0.0908	0.0743	8.84%
YoY %	17.71%	5.42%	3.32%	4.33%	1.76%	22.21%	-	-
Horiz. %	166.35%	141.32%	134.05%	129.74%	124.36%	122.21%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	1.25	1.59	1.55	1.22	1.38	1.75	3.84	-
P/RPS	0.19	0.24	0.27	0.27	0.34	0.30	0.50	-14.88%
YoY %	-20.83%	-11.11%	0.00%	-20.59%	13.33%	-40.00%	-	-
Horiz. %	38.00%	48.00%	54.00%	54.00%	68.00%	60.00%	100.00%	-
P/EPS	5.16	7.71	10.10	9.00	47.42	4.92	7.52	-6.07%
YoY %	-33.07%	-23.66%	12.22%	-81.02%	863.82%	-34.57%	-	-
Horiz. %	68.62%	102.53%	134.31%	119.68%	630.59%	65.43%	100.00%	-
EY	19.38	12.97	9.90	11.11	2.11	20.34	13.30	6.46%
YoY %	49.42%	31.01%	-10.89%	426.54%	-89.63%	52.93%	-	-
Horiz. %	145.71%	97.52%	74.44%	83.53%	15.86%	152.93%	100.00%	-
DY	0.04	9.43	5.81	5.33	0.94	6.29	5.86	-56.41%
YoY %	-99.58%	62.31%	9.01%	467.02%	-85.06%	7.34%	-	-
Horiz. %	0.68%	160.92%	99.15%	90.96%	16.04%	107.34%	100.00%	-
P/NAPS	0.47	0.71	0.72	0.58	0.69	0.88	1.85	-20.40%
YoY %	-33.80%	-1.39%	24.14%	-15.94%	-21.59%	-52.43%	-	-
Horiz. %	25.41%	38.38%	38.92%	31.35%	37.30%	47.57%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	27/09/13	27/09/12	29/09/11	29/09/10	29/09/09	25/09/08	28/09/07	-
Price	1.25	1.49	1.31	1.42	1.22	1.68	4.00	-
P/RPS	0.19	0.22	0.23	0.32	0.30	0.29	0.52	-15.43%
YoY %	-13.64%	-4.35%	-28.12%	6.67%	3.45%	-44.23%	-	-
Horiz. %	36.54%	42.31%	44.23%	61.54%	57.69%	55.77%	100.00%	-
P/EPS	5.16	7.22	8.54	10.48	41.92	4.72	7.83	-6.70%
YoY %	-28.53%	-15.46%	-18.51%	-75.00%	788.14%	-39.72%	-	-
Horiz. %	65.90%	92.21%	109.07%	133.84%	535.38%	60.28%	100.00%	-
EY	19.38	13.84	11.71	9.54	2.39	21.19	12.77	7.19%
YoY %	40.03%	18.19%	22.75%	299.16%	-88.72%	65.94%	-	-
Horiz. %	151.76%	108.38%	91.70%	74.71%	18.72%	165.94%	100.00%	-
DY	0.04	10.07	6.87	4.58	1.07	6.55	5.63	-56.12%
YoY %	-99.60%	46.58%	50.00%	328.04%	-83.66%	16.34%	-	-
Horiz. %	0.71%	178.86%	122.02%	81.35%	19.01%	116.34%	100.00%	-
P/NAPS	0.47	0.66	0.61	0.68	0.61	0.85	1.92	-20.89%
YoY %	-28.79%	8.20%	-10.29%	11.48%	-28.24%	-55.73%	-	-
Horiz. %	24.48%	34.38%	31.77%	35.42%	31.77%	44.27%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:35:00

EMA 5

5 Mins

BUY

2024-05-16 16:20:00

EMA 5

10 Mins

BUY

2024-05-16 16:00:00

EMA 5

10 Mins

SELL

2024-05-16 15:45:00

EMA 5

5 Mins

SELL

2024-05-16 15:40:00

TURTLE SYSTEM 20

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

711

HLIND

HONG LEONG INDUSTRIES BHD

466

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

422

HARTA

HARTALEGA HOLDINGS BHD

379

MYEG

MY E.G. SERVICES BHD

357

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

NOTION

NOTION VTEC BHD

310

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

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