[VS] YoY Annualized Quarter 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- 4.63%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,123,564 1,096,414 1,005,814 715,882 764,704 1,245,368 1,016,922 1.67%
PBT 21,518 43,914 64,498 29,102 31,412 111,288 83,030 -20.13%
Tax -6,750 -9,754 -18,830 -11,662 -12,220 -26,144 -17,856 -14.95%
NP 14,768 34,160 45,668 17,440 19,192 85,144 65,174 -21.90%
-
NP to SH 15,406 36,464 46,228 16,988 21,684 84,588 65,422 -21.39%
-
Tax Rate 31.37% 22.21% 29.19% 40.07% 38.90% 23.49% 21.51% -
Total Cost 1,108,796 1,062,254 960,146 698,442 745,512 1,160,224 951,748 2.57%
-
Net Worth 404,180 393,666 386,431 365,564 360,801 315,287 276,605 6.51%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 7,249 25,397 16,176 5,375 - 8,521 15,137 -11.53%
Div Payout % 47.06% 69.65% 34.99% 31.65% - 10.07% 23.14% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 404,180 393,666 386,431 365,564 360,801 315,287 276,605 6.51%
NOSH 181,247 181,412 179,735 179,198 179,503 142,021 137,614 4.69%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.31% 3.12% 4.54% 2.44% 2.51% 6.84% 6.41% -
ROE 3.81% 9.26% 11.96% 4.65% 6.01% 26.83% 23.65% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 619.91 604.37 559.61 399.49 426.01 876.89 738.96 -2.88%
EPS 8.50 20.10 25.72 9.48 12.08 59.56 47.54 -24.92%
DPS 4.00 14.00 9.00 3.00 0.00 6.00 11.00 -15.50%
NAPS 2.23 2.17 2.15 2.04 2.01 2.22 2.01 1.74%
Adjusted Per Share Value based on latest NOSH - 179,554
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 28.70 28.01 25.69 18.29 19.53 31.81 25.98 1.67%
EPS 0.39 0.93 1.18 0.43 0.55 2.16 1.67 -21.50%
DPS 0.19 0.65 0.41 0.14 0.00 0.22 0.39 -11.28%
NAPS 0.1032 0.1006 0.0987 0.0934 0.0922 0.0805 0.0707 6.50%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.38 1.59 1.91 1.23 1.23 2.48 2.19 -
P/RPS 0.22 0.26 0.34 0.31 0.29 0.28 0.30 -5.03%
P/EPS 16.24 7.91 7.43 12.97 10.18 4.16 4.61 23.32%
EY 6.16 12.64 13.47 7.71 9.82 24.02 21.71 -18.92%
DY 2.90 8.81 4.71 2.44 0.00 2.42 5.02 -8.73%
P/NAPS 0.62 0.73 0.89 0.60 0.61 1.12 1.09 -8.96%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 29/03/12 31/03/11 30/03/10 31/03/09 27/03/08 30/03/07 -
Price 1.39 1.55 1.96 1.31 1.01 2.23 2.32 -
P/RPS 0.22 0.26 0.35 0.33 0.24 0.25 0.31 -5.55%
P/EPS 16.35 7.71 7.62 13.82 8.36 3.74 4.88 22.30%
EY 6.12 12.97 13.12 7.24 11.96 26.71 20.49 -18.22%
DY 2.88 9.03 4.59 2.29 0.00 2.69 4.74 -7.96%
P/NAPS 0.62 0.71 0.91 0.64 0.50 1.00 1.15 -9.77%

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