[VS] YoY Quarter Result on 31-Jul-2009 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

29-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

31-Jul-2009 [#4]

Profit Trend

QoQ- 67.66%

YoY- -112.1%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	366,888	261,859	249,513	171,680	211,734	277,150	179,989	12.59%
YoY %	40.11%	4.95%	45.34%	-18.92%	-23.60%	53.98%	-	-
Horiz. %	203.84%	145.49%	138.63%	95.38%	117.64%	153.98%	100.00%	-
PBT	11,613	5,970	11,505	1,103	13,857	26,715	7,578	7.36%
YoY %	94.52%	-48.11%	943.06%	-92.04%	-48.13%	252.53%	-	-
Horiz. %	153.25%	78.78%	151.82%	14.56%	182.86%	352.53%	100.00%	-
Tax	-3,401	-16,680	-3,041	-2,478	-2,069	-6,189	-116	75.50%
YoY %	79.61%	-448.50%	-22.72%	-19.77%	66.57%	-5,235.34%	-	-
Horiz. %	2,931.90%	14,379.31%	2,621.55%	2,136.21%	1,783.62%	5,335.34%	100.00%	-
NP	8,212	-10,710	8,464	-1,375	11,788	20,526	7,462	1.60%
YoY %	176.68%	-226.54%	715.56%	-111.66%	-42.57%	175.07%	-	-
Horiz. %	110.05%	-143.53%	113.43%	-18.43%	157.97%	275.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,505	-3,955	9,287	-1,373	11,348	20,475	7,290	2.60%
YoY %	315.04%	-142.59%	776.40%	-112.10%	-44.58%	180.86%	-	-
Horiz. %	116.67%	-54.25%	127.39%	-18.83%	155.67%	280.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.29%	279.40%	26.43%	224.66%	14.93%	23.17%	1.53%	-
YoY %	-89.52%	957.13%	-88.24%	1,404.76%	-35.56%	1,414.38%	-	-
Horiz. %	1,914.38%	18,261.44%	1,727.45%	14,683.66%	975.82%	1,514.38%	100.00%	-
Total Cost	358,676	272,569	241,049	173,055	199,946	256,624	172,527	12.96%
YoY %	31.59%	13.08%	39.29%	-13.45%	-22.09%	48.74%	-	-
Horiz. %	207.90%	157.99%	139.72%	100.31%	115.89%	148.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,383	388,243	374,707	356,623	356,086	297,818	265,967	5.28%
YoY %	-6.66%	3.61%	5.07%	0.15%	19.56%	11.98%	-	-
Horiz. %	136.25%	145.97%	140.88%	134.09%	133.88%	111.98%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	108	5,442	8,964	2,318	8,992	17,897	6,890	-49.94%
YoY %	-98.02%	-39.29%	286.71%	-74.22%	-49.76%	159.75%	-	-
Horiz. %	1.57%	78.98%	130.10%	33.64%	130.51%	259.75%	100.00%	-
Div Payout %	1.28%	0.00%	96.53%	0.00%	79.24%	87.41%	94.52%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-9.35%	-7.52%	-	-
Horiz. %	1.35%	0.00%	102.13%	0.00%	83.83%	92.48%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	362,383	388,243	374,707	356,623	356,086	297,818	265,967	5.28%
YoY %	-6.66%	3.61%	5.07%	0.15%	19.56%	11.98%	-	-
Horiz. %	136.25%	145.97%	140.88%	134.09%	133.88%	111.98%	100.00%	-
NOSH	181,191	181,422	179,285	178,311	179,841	143,181	137,807	4.66%
YoY %	-0.13%	1.19%	0.55%	-0.85%	25.60%	3.90%	-	-
Horiz. %	131.48%	131.65%	130.10%	129.39%	130.50%	103.90%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	2.24%	-4.09%	3.39%	-0.80%	5.57%	7.41%	4.15%	-
YoY %	154.77%	-220.65%	523.75%	-114.36%	-24.83%	78.55%	-	-
Horiz. %	53.98%	-98.55%	81.69%	-19.28%	134.22%	178.55%	100.00%	-
ROE	2.35%	-1.02%	2.48%	-0.39%	3.19%	6.88%	2.74%	-
YoY %	330.39%	-141.13%	735.90%	-112.23%	-53.63%	151.09%	-	-
Horiz. %	85.77%	-37.23%	90.51%	-14.23%	116.42%	251.09%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	202.49	144.34	139.17	96.28	117.73	193.57	130.61	7.57%
YoY %	40.29%	3.71%	44.55%	-18.22%	-39.18%	48.20%	-	-
Horiz. %	155.03%	110.51%	106.55%	73.72%	90.14%	148.20%	100.00%	-
EPS	4.69	-2.18	5.18	-0.77	6.31	14.30	5.29	-1.98%
YoY %	315.14%	-142.08%	772.73%	-112.20%	-55.87%	170.32%	-	-
Horiz. %	88.66%	-41.21%	97.92%	-14.56%	119.28%	270.32%	100.00%	-
DPS	0.06	3.00	5.00	1.30	5.00	12.50	5.00	-52.11%
YoY %	-98.00%	-40.00%	284.62%	-74.00%	-60.00%	150.00%	-	-
Horiz. %	1.20%	60.00%	100.00%	26.00%	100.00%	250.00%	100.00%	-
NAPS	2.00	2.14	2.09	2.00	1.98	2.08	1.93	0.59%
YoY %	-6.54%	2.39%	4.50%	1.01%	-4.81%	7.77%	-	-
Horiz. %	103.63%	110.88%	108.29%	103.63%	102.59%	107.77%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 178,311
RPS	9.33	6.66	6.34	4.36	5.38	7.05	4.58	12.57%
YoY %	40.09%	5.05%	45.41%	-18.96%	-23.69%	53.93%	-	-
Horiz. %	203.71%	145.41%	138.43%	95.20%	117.47%	153.93%	100.00%	-
EPS	0.22	-0.10	0.24	-0.03	0.29	0.52	0.19	2.47%
YoY %	320.00%	-141.67%	900.00%	-110.34%	-44.23%	173.68%	-	-
Horiz. %	115.79%	-52.63%	126.32%	-15.79%	152.63%	273.68%	100.00%	-
DPS	0.00	0.14	0.23	0.06	0.23	0.45	0.18	-
YoY %	0.00%	-39.13%	283.33%	-73.91%	-48.89%	150.00%	-	-
Horiz. %	0.00%	77.78%	127.78%	33.33%	127.78%	250.00%	100.00%	-
NAPS	0.0921	0.0987	0.0953	0.0907	0.0905	0.0757	0.0676	5.28%
YoY %	-6.69%	3.57%	5.07%	0.22%	19.55%	11.98%	-	-
Horiz. %	136.24%	146.01%	140.98%	134.17%	133.88%	111.98%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	1.59	1.55	1.22	1.38	1.75	3.84	1.40	-
P/RPS	0.79	1.07	0.88	1.43	1.49	1.98	1.07	-4.92%
YoY %	-26.17%	21.59%	-38.46%	-4.03%	-24.75%	85.05%	-	-
Horiz. %	73.83%	100.00%	82.24%	133.64%	139.25%	185.05%	100.00%	-
P/EPS	33.87	-71.10	23.55	-179.22	27.73	26.85	26.47	4.19%
YoY %	147.64%	-401.91%	113.14%	-746.30%	3.28%	1.44%	-	-
Horiz. %	127.96%	-268.61%	88.97%	-677.07%	104.76%	101.44%	100.00%	-
EY	2.95	-1.41	4.25	-0.56	3.61	3.72	3.78	-4.04%
YoY %	309.22%	-133.18%	858.93%	-115.51%	-2.96%	-1.59%	-	-
Horiz. %	78.04%	-37.30%	112.43%	-14.81%	95.50%	98.41%	100.00%	-
DY	0.04	1.94	4.10	0.94	2.86	3.26	3.57	-52.66%
YoY %	-97.94%	-52.68%	336.17%	-67.13%	-12.27%	-8.68%	-	-
Horiz. %	1.12%	54.34%	114.85%	26.33%	80.11%	91.32%	100.00%	-
P/NAPS	0.80	0.72	0.58	0.69	0.88	1.85	0.73	1.53%
YoY %	11.11%	24.14%	-15.94%	-21.59%	-52.43%	153.42%	-	-
Horiz. %	109.59%	98.63%	79.45%	94.52%	120.55%	253.42%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/09/12	29/09/11	29/09/10	29/09/09	25/09/08	28/09/07	26/09/06	-
Price	1.49	1.31	1.42	1.22	1.68	4.00	1.59	-
P/RPS	0.74	0.91	1.02	1.27	1.43	2.07	1.22	-7.98%
YoY %	-18.68%	-10.78%	-19.69%	-11.19%	-30.92%	69.67%	-	-
Horiz. %	60.66%	74.59%	83.61%	104.10%	117.21%	169.67%	100.00%	-
P/EPS	31.74	-60.09	27.41	-158.44	26.62	27.97	30.06	0.90%
YoY %	152.82%	-319.23%	117.30%	-695.19%	-4.83%	-6.95%	-	-
Horiz. %	105.59%	-199.90%	91.18%	-527.08%	88.56%	93.05%	100.00%	-
EY	3.15	-1.66	3.65	-0.63	3.76	3.57	3.33	-0.92%
YoY %	289.76%	-145.48%	679.37%	-116.76%	5.32%	7.21%	-	-
Horiz. %	94.59%	-49.85%	109.61%	-18.92%	112.91%	107.21%	100.00%	-
DY	0.04	2.29	3.52	1.07	2.98	3.13	3.14	-51.64%
YoY %	-98.25%	-34.94%	228.97%	-64.09%	-4.79%	-0.32%	-	-
Horiz. %	1.27%	72.93%	112.10%	34.08%	94.90%	99.68%	100.00%	-
P/NAPS	0.75	0.61	0.68	0.61	0.85	1.92	0.82	-1.47%
YoY %	22.95%	-10.29%	11.48%	-28.24%	-55.73%	134.15%	-	-
Horiz. %	91.46%	74.39%	82.93%	74.39%	103.66%	234.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos