[VS] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 78.21%
YoY- 364.97%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 1,014,472 945,136 870,732 800,170 722,337 700,425 714,101 26.45%
PBT 56,898 54,517 47,462 36,819 26,417 11,866 8,933 244.77%
Tax -16,288 -16,872 -15,103 -13,288 -12,725 -8,540 -8,809 50.81%
NP 40,610 37,645 32,359 23,531 13,692 3,326 124 4701.91%
-
NP to SH 40,963 38,910 33,245 24,290 13,630 2,876 741 1361.86%
-
Tax Rate 28.63% 30.95% 31.82% 36.09% 48.17% 71.97% 98.61% -
Total Cost 973,862 907,491 838,373 776,639 708,645 697,099 713,977 23.06%
-
Net Worth 397,262 387,767 386,660 374,707 362,208 366,291 359,203 6.96%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 19,774 17,053 15,237 11,657 5,011 5,011 2,318 319.14%
Div Payout % 48.27% 43.83% 45.83% 47.99% 36.77% 174.25% 312.83% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 397,262 387,767 386,660 374,707 362,208 366,291 359,203 6.96%
NOSH 181,398 180,357 179,009 179,285 179,311 179,554 179,601 0.66%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 4.00% 3.98% 3.72% 2.94% 1.90% 0.47% 0.02% -
ROE 10.31% 10.03% 8.60% 6.48% 3.76% 0.79% 0.21% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 559.25 524.04 486.42 446.31 402.84 390.09 397.60 25.61%
EPS 22.58 21.57 18.57 13.55 7.60 1.60 0.41 1358.19%
DPS 11.00 9.50 8.50 6.50 2.80 2.80 1.30 316.86%
NAPS 2.19 2.15 2.16 2.09 2.02 2.04 2.00 6.25%
Adjusted Per Share Value based on latest NOSH - 179,285
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 25.79 24.02 22.13 20.34 18.36 17.80 18.15 26.47%
EPS 1.04 0.99 0.85 0.62 0.35 0.07 0.02 1303.28%
DPS 0.50 0.43 0.39 0.30 0.13 0.13 0.06 312.63%
NAPS 0.101 0.0986 0.0983 0.0952 0.0921 0.0931 0.0913 6.98%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.90 1.91 1.60 1.22 1.30 1.23 1.23 -
P/RPS 0.34 0.36 0.33 0.27 0.32 0.32 0.31 6.36%
P/EPS 8.41 8.85 8.62 9.00 17.10 76.79 298.12 -90.79%
EY 11.89 11.30 11.61 11.11 5.85 1.30 0.34 976.37%
DY 5.79 4.97 5.31 5.33 2.15 2.28 1.06 211.12%
P/NAPS 0.87 0.89 0.74 0.58 0.64 0.60 0.62 25.41%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 29/09/10 29/06/10 30/03/10 31/12/09 -
Price 1.66 1.96 2.12 1.42 1.20 1.31 1.28 -
P/RPS 0.30 0.37 0.44 0.32 0.30 0.34 0.32 -4.22%
P/EPS 7.35 9.09 11.42 10.48 15.79 81.79 310.24 -91.80%
EY 13.60 11.01 8.76 9.54 6.33 1.22 0.32 1126.23%
DY 6.63 4.85 4.01 4.58 2.33 2.14 1.02 249.48%
P/NAPS 0.76 0.91 0.98 0.68 0.59 0.64 0.64 12.17%

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