[VS] QoQ 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- 395.63%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 249,513 192,716 181,109 176,832 171,680 170,804 194,785 18.00%
PBT 11,505 10,763 7,066 7,485 1,103 -3,788 4,133 98.25%
Tax -3,041 -4,416 -2,618 -3,213 -2,478 -231 -2,887 3.53%
NP 8,464 6,347 4,448 4,272 -1,375 -4,019 1,246 259.93%
-
NP to SH 9,287 6,509 4,435 4,059 -1,373 -4,245 2,300 154.21%
-
Tax Rate 26.43% 41.03% 37.05% 42.93% 224.66% - 69.85% -
Total Cost 241,049 186,369 176,661 172,560 173,055 174,823 193,539 15.80%
-
Net Worth 374,707 362,208 366,291 359,203 356,623 356,436 361,171 2.49%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 8,964 - 2,693 - 2,318 - - -
Div Payout % 96.53% - 60.73% - 0.00% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 374,707 362,208 366,291 359,203 356,623 356,436 361,171 2.49%
NOSH 179,285 179,311 179,554 179,601 178,311 179,113 179,687 -0.14%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.39% 3.29% 2.46% 2.42% -0.80% -2.35% 0.64% -
ROE 2.48% 1.80% 1.21% 1.13% -0.39% -1.19% 0.64% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 139.17 107.48 100.87 98.46 96.28 95.36 108.40 18.17%
EPS 5.18 3.63 2.47 2.26 -0.77 -2.37 1.28 154.60%
DPS 5.00 0.00 1.50 0.00 1.30 0.00 0.00 -
NAPS 2.09 2.02 2.04 2.00 2.00 1.99 2.01 2.64%
Adjusted Per Share Value based on latest NOSH - 179,601
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.34 4.90 4.60 4.50 4.36 4.34 4.95 17.99%
EPS 0.24 0.17 0.11 0.10 -0.03 -0.11 0.06 152.62%
DPS 0.23 0.00 0.07 0.00 0.06 0.00 0.00 -
NAPS 0.0953 0.0921 0.0931 0.0913 0.0907 0.0906 0.0918 2.53%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.22 1.30 1.23 1.23 1.38 1.09 1.23 -
P/RPS 0.88 1.21 1.22 1.25 1.43 1.14 1.13 -15.39%
P/EPS 23.55 35.81 49.80 54.42 -179.22 -45.99 96.09 -60.93%
EY 4.25 2.79 2.01 1.84 -0.56 -2.17 1.04 156.26%
DY 4.10 0.00 1.22 0.00 0.94 0.00 0.00 -
P/NAPS 0.58 0.64 0.60 0.62 0.69 0.55 0.61 -3.31%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 30/06/09 31/03/09 -
Price 1.42 1.20 1.31 1.28 1.22 1.27 1.01 -
P/RPS 1.02 1.12 1.30 1.30 1.27 1.33 0.93 6.36%
P/EPS 27.41 33.06 53.04 56.64 -158.44 -53.59 78.91 -50.68%
EY 3.65 3.02 1.89 1.77 -0.63 -1.87 1.27 102.53%
DY 3.52 0.00 1.15 0.00 1.07 0.00 0.00 -
P/NAPS 0.68 0.59 0.64 0.64 0.61 0.64 0.50 22.82%

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