[VS] YoY TTM 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- -85.82%
YoY- -98.54%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,247,393 1,061,862 870,732 714,101 933,188 1,121,070 766,778 8.44%
PBT 46,326 46,165 47,462 8,933 65,036 95,403 43,729 0.96%
Tax -13,451 -27,269 -15,103 -8,809 -14,126 -20,012 -7,651 9.85%
NP 32,875 18,896 32,359 124 50,910 75,391 36,078 -1.53%
-
NP to SH 33,463 26,297 33,245 741 50,877 75,860 36,612 -1.48%
-
Tax Rate 29.04% 59.07% 31.82% 98.61% 21.72% 20.98% 17.50% -
Total Cost 1,214,518 1,042,966 838,373 713,977 882,278 1,045,679 730,700 8.82%
-
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 10,984 21,741 15,237 2,318 17,484 31,605 14,538 -4.56%
Div Payout % 32.83% 82.68% 45.83% 312.83% 34.37% 41.66% 39.71% -
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 2.64% 1.78% 3.72% 0.02% 5.46% 6.72% 4.71% -
ROE 8.32% 6.65% 8.60% 0.21% 13.83% 24.27% 12.77% -
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 688.56 585.44 486.42 397.60 520.02 788.95 556.19 3.61%
EPS 18.47 14.50 18.57 0.41 28.35 53.39 26.56 -5.86%
DPS 6.06 12.00 8.50 1.30 9.74 22.24 10.50 -8.74%
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 31.71 26.99 22.13 18.15 23.72 28.50 19.49 8.44%
EPS 0.85 0.67 0.85 0.02 1.29 1.93 0.93 -1.48%
DPS 0.28 0.55 0.39 0.06 0.44 0.80 0.37 -4.53%
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 0.22 0.23 0.33 0.31 0.23 0.51 0.32 -6.04%
P/EPS 8.12 9.38 8.62 298.12 4.30 7.53 6.78 3.04%
EY 12.31 10.66 11.61 0.34 23.24 13.28 14.75 -2.96%
DY 4.04 8.82 5.31 1.06 7.99 5.53 5.83 -5.92%
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 0.21 0.27 0.44 0.32 0.24 0.50 0.31 -6.27%
P/EPS 7.85 10.83 11.42 310.24 4.34 7.42 6.44 3.35%
EY 12.74 9.23 8.76 0.32 23.05 13.48 15.53 -3.24%
DY 4.18 7.64 4.01 1.02 7.92 5.62 6.14 -6.20%
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