[VS] YoY Annualized Quarter 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- 210.8%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,311,356 1,129,752 989,576 707,328 750,268 1,160,104 974,780 5.06%
PBT 41,860 51,720 72,512 29,940 46,292 107,604 82,612 -10.70%
Tax -10,712 -9,480 -20,112 -12,852 -12,892 -22,796 -17,768 -8.08%
NP 31,148 42,240 52,400 17,088 33,400 84,808 64,844 -11.49%
-
NP to SH 30,652 46,360 52,056 16,236 34,168 84,348 64,464 -11.64%
-
Tax Rate 25.59% 18.33% 27.74% 42.93% 27.85% 21.19% 21.51% -
Total Cost 1,280,208 1,087,512 937,176 690,240 716,868 1,075,296 909,936 5.84%
-
Net Worth 402,171 395,402 386,660 359,203 367,880 312,610 286,751 5.79%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 14,492 36,275 14,320 - - - - -
Div Payout % 47.28% 78.25% 27.51% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 402,171 395,402 386,660 359,203 367,880 312,610 286,751 5.79%
NOSH 181,158 181,377 179,009 179,601 179,453 142,095 137,861 4.65%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 2.38% 3.74% 5.30% 2.42% 4.45% 7.31% 6.65% -
ROE 7.62% 11.72% 13.46% 4.52% 9.29% 26.98% 22.48% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 723.87 622.87 552.81 393.83 418.08 816.42 707.07 0.39%
EPS 16.92 25.56 29.08 9.04 19.04 59.36 46.76 -15.57%
DPS 8.00 20.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.18 2.16 2.00 2.05 2.20 2.08 1.09%
Adjusted Per Share Value based on latest NOSH - 179,601
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 33.33 28.71 25.15 17.98 19.07 29.48 24.77 5.06%
EPS 0.78 1.18 1.32 0.41 0.87 2.14 1.64 -11.63%
DPS 0.37 0.92 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1005 0.0983 0.0913 0.0935 0.0794 0.0729 5.78%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.50 1.36 1.60 1.23 1.22 4.02 1.80 -
P/RPS 0.21 0.22 0.29 0.31 0.29 0.49 0.25 -2.86%
P/EPS 8.87 5.32 5.50 13.61 6.41 6.77 3.85 14.90%
EY 11.28 18.79 18.18 7.35 15.61 14.77 25.98 -12.97%
DY 5.33 14.71 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.74 0.62 0.60 1.83 0.87 -4.01%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 30/12/11 29/12/10 31/12/09 23/12/08 18/12/07 12/12/06 -
Price 1.45 1.57 2.12 1.28 1.23 3.96 1.71 -
P/RPS 0.20 0.25 0.38 0.33 0.29 0.49 0.24 -2.99%
P/EPS 8.57 6.14 7.29 14.16 6.46 6.67 3.66 15.21%
EY 11.67 16.28 13.72 7.06 15.48 14.99 27.35 -13.22%
DY 5.52 12.74 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.98 0.64 0.60 1.80 0.82 -3.79%

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