[VS] YoY TTM 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- 288.12%
YoY- -91.0%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,215,567 1,072,118 945,136 700,425 795,315 1,188,962 869,396 5.73%
PBT 37,593 41,071 54,517 11,866 40,426 103,284 57,567 -6.84%
Tax -11,641 -25,389 -16,872 -8,540 -9,640 -22,899 -10,362 1.95%
NP 25,952 15,682 37,645 3,326 30,786 80,385 47,205 -9.48%
-
NP to SH 26,861 22,839 38,910 2,876 31,970 80,472 47,742 -9.13%
-
Tax Rate 30.97% 61.82% 30.95% 71.97% 23.85% 22.17% 18.00% -
Total Cost 1,189,615 1,056,436 907,491 697,099 764,529 1,108,577 822,191 6.34%
-
Net Worth 446,000 393,801 387,767 366,291 361,171 315,124 276,125 8.31%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 7,355 20,861 17,053 5,011 13,225 28,307 14,446 -10.63%
Div Payout % 27.38% 91.34% 43.83% 174.25% 41.37% 35.18% 30.26% -
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 446,000 393,801 387,767 366,291 361,171 315,124 276,125 8.31%
NOSH 200,000 181,475 180,357 179,554 179,687 141,947 137,375 6.45%
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 2.13% 1.46% 3.98% 0.47% 3.87% 6.76% 5.43% -
ROE 6.02% 5.80% 10.03% 0.79% 8.85% 25.54% 17.29% -
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 607.78 590.78 524.04 390.09 442.61 837.61 632.86 -0.67%
EPS 13.43 12.59 21.57 1.60 17.79 56.69 34.75 -14.64%
DPS 3.68 11.50 9.50 2.80 7.36 19.94 10.50 -16.01%
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 31.05 27.39 24.14 17.89 20.32 30.37 22.21 5.73%
EPS 0.69 0.58 0.99 0.07 0.82 2.06 1.22 -9.05%
DPS 0.19 0.53 0.44 0.13 0.34 0.72 0.37 -10.50%
NAPS 0.1139 0.1006 0.0991 0.0936 0.0923 0.0805 0.0705 8.31%
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 0.23 0.27 0.36 0.32 0.28 0.30 0.35 -6.75%
P/EPS 10.28 12.63 8.85 76.79 6.91 4.37 6.30 8.49%
EY 9.73 7.92 11.30 1.30 14.47 22.86 15.87 -7.82%
DY 2.66 7.23 4.97 2.28 5.98 8.04 4.79 -9.33%
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 0.23 0.26 0.37 0.34 0.23 0.27 0.37 -7.61%
P/EPS 10.35 12.32 9.09 81.79 5.68 3.93 6.68 7.56%
EY 9.66 8.12 11.01 1.22 17.62 25.42 14.98 -7.04%
DY 2.65 7.42 4.85 2.14 7.29 8.94 4.53 -8.54%
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