[VS] QoQ Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 114.31%
YoY- 220.62%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,026,818 1,019,945 1,005,814 989,576 800,170 734,209 715,882 27.26%
PBT 51,363 60,524 64,498 72,512 36,819 33,752 29,102 46.19%
Tax -29,927 -17,662 -18,830 -20,112 -13,288 -13,662 -11,662 87.76%
NP 21,436 42,861 45,668 52,400 23,531 20,089 17,440 14.78%
-
NP to SH 27,721 42,234 46,228 52,056 24,290 20,004 16,988 38.72%
-
Tax Rate 58.27% 29.18% 29.19% 27.74% 36.09% 40.48% 40.07% -
Total Cost 1,005,382 977,084 960,146 937,176 776,639 714,120 698,442 27.57%
-
Net Worth 386,720 395,048 386,431 386,660 374,657 362,079 365,564 3.83%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 16,263 14,430 16,176 14,320 11,652 3,584 5,375 109.61%
Div Payout % 58.67% 34.17% 34.99% 27.51% 47.97% 17.92% 31.65% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 386,720 395,048 386,431 386,660 374,657 362,079 365,564 3.83%
NOSH 180,710 180,387 179,735 179,009 179,261 179,247 179,198 0.56%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.09% 4.20% 4.54% 5.30% 2.94% 2.74% 2.44% -
ROE 7.17% 10.69% 11.96% 13.46% 6.48% 5.52% 4.65% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 568.21 565.42 559.61 552.81 446.37 409.61 399.49 26.55%
EPS 15.34 23.41 25.72 29.08 13.55 11.16 9.48 37.95%
DPS 9.00 8.00 9.00 8.00 6.50 2.00 3.00 108.42%
NAPS 2.14 2.19 2.15 2.16 2.09 2.02 2.04 3.25%
Adjusted Per Share Value based on latest NOSH - 179,009
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 26.10 25.93 25.57 25.16 20.34 18.66 18.20 27.25%
EPS 0.70 1.07 1.18 1.32 0.62 0.51 0.43 38.50%
DPS 0.41 0.37 0.41 0.36 0.30 0.09 0.14 105.09%
NAPS 0.0983 0.1004 0.0982 0.0983 0.0952 0.092 0.0929 3.84%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.55 1.90 1.91 1.60 1.22 1.30 1.23 -
P/RPS 0.27 0.34 0.34 0.29 0.27 0.32 0.31 -8.82%
P/EPS 10.10 8.12 7.43 5.50 9.00 11.65 12.97 -15.39%
EY 9.90 12.32 13.47 18.18 11.11 8.58 7.71 18.19%
DY 5.81 4.21 4.71 5.00 5.33 1.54 2.44 78.59%
P/NAPS 0.72 0.87 0.89 0.74 0.58 0.64 0.60 12.96%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 27/06/11 31/03/11 29/12/10 29/09/10 29/06/10 30/03/10 -
Price 1.31 1.66 1.96 2.12 1.42 1.20 1.31 -
P/RPS 0.23 0.29 0.35 0.38 0.32 0.29 0.33 -21.44%
P/EPS 8.54 7.09 7.62 7.29 10.48 10.75 13.82 -27.51%
EY 11.71 14.10 13.12 13.72 9.54 9.30 7.24 37.90%
DY 6.87 4.82 4.59 3.77 4.58 1.67 2.29 108.42%
P/NAPS 0.61 0.76 0.91 0.98 0.68 0.59 0.64 -3.15%

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