[VS] QoQ TTM Result on 30-Apr-2010 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 373.92%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 945,136 870,732 800,170 722,337 700,425 714,101 724,836 19.29%
PBT 54,517 47,462 36,819 26,417 11,866 8,933 13,021 159.09%
Tax -16,872 -15,103 -13,288 -12,725 -8,540 -8,809 -8,819 53.92%
NP 37,645 32,359 23,531 13,692 3,326 124 4,202 329.63%
-
NP to SH 38,910 33,245 24,290 13,630 2,876 741 5,224 279.99%
-
Tax Rate 30.95% 31.82% 36.09% 48.17% 71.97% 98.61% 67.73% -
Total Cost 907,491 838,373 776,639 708,645 697,099 713,977 720,634 16.56%
-
Net Worth 387,767 386,660 374,707 362,208 366,291 359,203 356,623 5.72%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 17,053 15,237 11,657 5,011 5,011 2,318 2,318 276.88%
Div Payout % 43.83% 45.83% 47.99% 36.77% 174.25% 312.83% 44.37% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 387,767 386,660 374,707 362,208 366,291 359,203 356,623 5.72%
NOSH 180,357 179,009 179,285 179,311 179,554 179,601 178,311 0.76%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 3.98% 3.72% 2.94% 1.90% 0.47% 0.02% 0.58% -
ROE 10.03% 8.60% 6.48% 3.76% 0.79% 0.21% 1.46% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 524.04 486.42 446.31 402.84 390.09 397.60 406.50 18.39%
EPS 21.57 18.57 13.55 7.60 1.60 0.41 2.93 277.05%
DPS 9.50 8.50 6.50 2.80 2.80 1.30 1.30 275.21%
NAPS 2.15 2.16 2.09 2.02 2.04 2.00 2.00 4.92%
Adjusted Per Share Value based on latest NOSH - 179,311
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 24.03 22.14 20.34 18.36 17.81 18.15 18.43 19.29%
EPS 0.99 0.85 0.62 0.35 0.07 0.02 0.13 285.64%
DPS 0.43 0.39 0.30 0.13 0.13 0.06 0.06 270.38%
NAPS 0.0986 0.0983 0.0953 0.0921 0.0931 0.0913 0.0907 5.70%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.91 1.60 1.22 1.30 1.23 1.23 1.38 -
P/RPS 0.36 0.33 0.27 0.32 0.32 0.31 0.34 3.87%
P/EPS 8.85 8.62 9.00 17.10 76.79 298.12 47.10 -67.09%
EY 11.30 11.61 11.11 5.85 1.30 0.34 2.12 204.20%
DY 4.97 5.31 5.33 2.15 2.28 1.06 0.94 202.57%
P/NAPS 0.89 0.74 0.58 0.64 0.60 0.62 0.69 18.43%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 29/09/09 -
Price 1.96 2.12 1.42 1.20 1.31 1.28 1.22 -
P/RPS 0.37 0.44 0.32 0.30 0.34 0.32 0.30 14.96%
P/EPS 9.09 11.42 10.48 15.79 81.79 310.24 41.64 -63.64%
EY 11.01 8.76 9.54 6.33 1.22 0.32 2.40 175.32%
DY 4.85 4.01 4.58 2.33 2.14 1.02 1.07 173.13%
P/NAPS 0.91 0.98 0.68 0.59 0.64 0.64 0.61 30.46%

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