[VS] YoY Cumulative 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- 109.26%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 561,782 548,207 502,907 357,941 382,352 622,684 508,461 1.67%
PBT 10,759 21,957 32,249 14,551 15,706 55,644 41,515 -20.13%
Tax -3,375 -4,877 -9,415 -5,831 -6,110 -13,072 -8,928 -14.95%
NP 7,384 17,080 22,834 8,720 9,596 42,572 32,587 -21.90%
-
NP to SH 7,703 18,232 23,114 8,494 10,842 42,294 32,711 -21.39%
-
Tax Rate 31.37% 22.21% 29.19% 40.07% 38.90% 23.49% 21.51% -
Total Cost 554,398 531,127 480,073 349,221 372,756 580,112 475,874 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 3,624 12,698 8,088 2,687 - 4,260 7,568 -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 1.91% 4.63% 5.98% 2.32% 3.00% 13.41% 11.83% -
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 309.95 302.19 279.80 199.75 213.01 438.44 369.48 -2.88%
EPS 4.25 10.05 12.86 4.74 6.04 29.78 23.77 -24.92%
DPS 2.00 7.00 4.50 1.50 0.00 3.00 5.50 -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 14.29 13.95 12.80 9.11 9.73 15.84 12.94 1.66%
EPS 0.20 0.46 0.59 0.22 0.28 1.08 0.83 -21.09%
DPS 0.09 0.32 0.21 0.07 0.00 0.11 0.19 -11.69%
NAPS 0.1028 0.1002 0.0983 0.093 0.0918 0.0802 0.0704 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 0.45 0.53 0.68 0.62 0.58 0.57 0.59 -4.41%
P/EPS 32.47 15.82 14.85 25.95 20.36 8.33 9.21 23.34%
EY 3.08 6.32 6.73 3.85 4.91 12.01 10.85 -18.91%
DY 1.45 4.40 2.36 1.22 0.00 1.21 2.51 -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 0.45 0.51 0.70 0.66 0.47 0.51 0.63 -5.44%
P/EPS 32.71 15.42 15.24 27.64 16.72 7.49 9.76 22.30%
EY 3.06 6.48 6.56 3.62 5.98 13.35 10.25 -18.23%
DY 1.44 4.52 2.30 1.15 0.00 1.35 2.37 -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