[VS] YoY Cumulative 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- -22.3%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 327,839 282,438 247,394 176,832 187,567 290,026 243,695 5.06%
PBT 10,465 12,930 18,128 7,485 11,573 26,901 20,653 -10.70%
Tax -2,678 -2,370 -5,028 -3,213 -3,223 -5,699 -4,442 -8.08%
NP 7,787 10,560 13,100 4,272 8,350 21,202 16,211 -11.49%
-
NP to SH 7,663 11,590 13,014 4,059 8,542 21,087 16,116 -11.64%
-
Tax Rate 25.59% 18.33% 27.74% 42.93% 27.85% 21.19% 21.51% -
Total Cost 320,052 271,878 234,294 172,560 179,217 268,824 227,484 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 3,623 9,068 3,580 - - - - -
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 1.91% 2.93% 3.37% 1.13% 2.32% 6.75% 5.62% -
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 180.97 155.72 138.20 98.46 104.52 204.11 176.77 0.39%
EPS 4.23 6.39 7.27 2.26 4.76 14.84 11.69 -15.57%
DPS 2.00 5.00 2.00 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 8.33 7.18 6.29 4.49 4.77 7.37 6.19 5.06%
EPS 0.19 0.29 0.33 0.10 0.22 0.54 0.41 -12.02%
DPS 0.09 0.23 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1005 0.0983 0.0913 0.0935 0.0795 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 0.83 0.87 1.16 1.25 1.17 1.97 1.02 -3.37%
P/EPS 35.46 21.28 22.01 54.42 25.63 27.09 15.40 14.89%
EY 2.82 4.70 4.54 1.84 3.90 3.69 6.49 -12.95%
DY 1.33 3.68 1.25 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 0.80 1.01 1.53 1.30 1.18 1.94 0.97 -3.15%
P/EPS 34.28 24.57 29.16 56.64 25.84 26.68 14.63 15.23%
EY 2.92 4.07 3.43 1.77 3.87 3.75 6.84 -13.21%
DY 1.38 3.18 0.94 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