[VS] QoQ TTM 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- 36.87%
YoY- 4386.51%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM 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 1,014,472 945,136 870,732 800,170 722,337 700,425 29.13%
PBT 51,363 56,898 54,517 47,462 36,819 26,417 11,866 166.31%
Tax -29,927 -16,288 -16,872 -15,103 -13,288 -12,725 -8,540 131.24%
NP 21,436 40,610 37,645 32,359 23,531 13,692 3,326 247.50%
-
NP to SH 27,721 40,963 38,910 33,245 24,290 13,630 2,876 354.79%
-
Tax Rate 58.27% 28.63% 30.95% 31.82% 36.09% 48.17% 71.97% -
Total Cost 1,005,382 973,862 907,491 838,373 776,639 708,645 697,099 27.73%
-
Net Worth 388,243 397,262 387,767 386,660 374,707 362,208 366,291 3.96%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 16,252 19,774 17,053 15,237 11,657 5,011 5,011 119.57%
Div Payout % 58.63% 48.27% 43.83% 45.83% 47.99% 36.77% 174.25% -
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 388,243 397,262 387,767 386,660 374,707 362,208 366,291 3.96%
NOSH 181,422 181,398 180,357 179,009 179,285 179,311 179,554 0.69%
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% 4.00% 3.98% 3.72% 2.94% 1.90% 0.47% -
ROE 7.14% 10.31% 10.03% 8.60% 6.48% 3.76% 0.79% -
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 565.98 559.25 524.04 486.42 446.31 402.84 390.09 28.24%
EPS 15.28 22.58 21.57 18.57 13.55 7.60 1.60 351.99%
DPS 9.00 11.00 9.50 8.50 6.50 2.80 2.80 118.26%
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 25.79 24.02 22.13 20.34 18.36 17.80 29.15%
EPS 0.70 1.04 0.99 0.85 0.62 0.35 0.07 366.12%
DPS 0.41 0.50 0.43 0.39 0.30 0.13 0.13 115.51%
NAPS 0.0987 0.101 0.0986 0.0983 0.0952 0.0921 0.0931 3.98%
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 0.36 0.33 0.27 0.32 0.32 -10.73%
P/EPS 10.14 8.41 8.85 8.62 9.00 17.10 76.79 -74.16%
EY 9.86 11.89 11.30 11.61 11.11 5.85 1.30 287.46%
DY 5.81 5.79 4.97 5.31 5.33 2.15 2.28 86.88%
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 0.30 0.37 0.44 0.32 0.30 0.34 -22.99%
P/EPS 8.57 7.35 9.09 11.42 10.48 15.79 81.79 -77.86%
EY 11.66 13.60 11.01 8.76 9.54 6.33 1.22 352.22%
DY 6.87 6.63 4.85 4.01 4.58 2.33 2.14 118.08%
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