[VS] QoQ Annualized 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- 4.63%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 989,576 800,170 734,209 715,882 707,328 724,836 737,541 21.58%
PBT 72,512 36,819 33,752 29,102 29,940 13,021 15,890 174.36%
Tax -20,112 -13,288 -13,662 -11,662 -12,852 -8,819 -8,454 77.92%
NP 52,400 23,531 20,089 17,440 17,088 4,202 7,436 266.25%
-
NP to SH 52,056 24,290 20,004 16,988 16,236 5,224 8,796 226.12%
-
Tax Rate 27.74% 36.09% 40.48% 40.07% 42.93% 67.73% 53.20% -
Total Cost 937,176 776,639 714,120 698,442 690,240 720,634 730,105 18.05%
-
Net Worth 386,660 374,657 362,079 365,564 359,203 359,037 356,739 5.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 14,320 11,652 3,584 5,375 - 2,333 - -
Div Payout % 27.51% 47.97% 17.92% 31.65% - 44.67% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 386,660 374,657 362,079 365,564 359,203 359,037 356,739 5.50%
NOSH 179,009 179,261 179,247 179,198 179,601 179,518 179,266 -0.09%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 5.30% 2.94% 2.74% 2.44% 2.42% 0.58% 1.01% -
ROE 13.46% 6.48% 5.52% 4.65% 4.52% 1.46% 2.47% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 552.81 446.37 409.61 399.49 393.83 403.77 411.42 21.70%
EPS 29.08 13.55 11.16 9.48 9.04 2.91 4.91 226.28%
DPS 8.00 6.50 2.00 3.00 0.00 1.30 0.00 -
NAPS 2.16 2.09 2.02 2.04 2.00 2.00 1.99 5.60%
Adjusted Per Share Value based on latest NOSH - 179,554
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 25.15 20.34 18.66 18.20 17.98 18.42 18.75 21.56%
EPS 1.32 0.62 0.51 0.43 0.41 0.13 0.22 229.11%
DPS 0.36 0.30 0.09 0.14 0.00 0.06 0.00 -
NAPS 0.0983 0.0952 0.092 0.0929 0.0913 0.0913 0.0907 5.49%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.60 1.22 1.30 1.23 1.23 1.38 1.09 -
P/RPS 0.29 0.27 0.32 0.31 0.31 0.34 0.26 7.53%
P/EPS 5.50 9.00 11.65 12.97 13.61 47.42 22.21 -60.46%
EY 18.18 11.11 8.58 7.71 7.35 2.11 4.50 153.01%
DY 5.00 5.33 1.54 2.44 0.00 0.94 0.00 -
P/NAPS 0.74 0.58 0.64 0.60 0.62 0.69 0.55 21.80%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 30/06/09 -
Price 2.12 1.42 1.20 1.31 1.28 1.22 1.27 -
P/RPS 0.38 0.32 0.29 0.33 0.33 0.30 0.31 14.49%
P/EPS 7.29 10.48 10.75 13.82 14.16 41.92 25.88 -56.92%
EY 13.72 9.54 9.30 7.24 7.06 2.39 3.86 132.36%
DY 3.77 4.58 1.67 2.29 0.00 1.07 0.00 -
P/NAPS 0.98 0.68 0.59 0.64 0.64 0.61 0.64 32.74%

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