[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
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 366,888 261,859 249,513 171,680 211,734 277,150 179,989 12.59%
PBT 11,613 5,970 11,505 1,103 13,857 26,715 7,578 7.36%
Tax -3,401 -16,680 -3,041 -2,478 -2,069 -6,189 -116 75.50%
NP 8,212 -10,710 8,464 -1,375 11,788 20,526 7,462 1.60%
-
NP to SH 8,505 -3,955 9,287 -1,373 11,348 20,475 7,290 2.60%
-
Tax Rate 29.29% 279.40% 26.43% 224.66% 14.93% 23.17% 1.53% -
Total Cost 358,676 272,569 241,049 173,055 199,946 256,624 172,527 12.96%
-
Net Worth 362,383 388,243 374,707 356,623 356,086 297,818 265,967 5.28%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 108 5,442 8,964 2,318 8,992 17,897 6,890 -49.94%
Div Payout % 1.28% 0.00% 96.53% 0.00% 79.24% 87.41% 94.52% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 362,383 388,243 374,707 356,623 356,086 297,818 265,967 5.28%
NOSH 181,191 181,422 179,285 178,311 179,841 143,181 137,807 4.66%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 2.24% -4.09% 3.39% -0.80% 5.57% 7.41% 4.15% -
ROE 2.35% -1.02% 2.48% -0.39% 3.19% 6.88% 2.74% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 202.49 144.34 139.17 96.28 117.73 193.57 130.61 7.57%
EPS 4.69 -2.18 5.18 -0.77 6.31 14.30 5.29 -1.98%
DPS 0.06 3.00 5.00 1.30 5.00 12.50 5.00 -52.11%
NAPS 2.00 2.14 2.09 2.00 1.98 2.08 1.93 0.59%
Adjusted Per Share Value based on latest NOSH - 178,311
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 9.33 6.66 6.34 4.36 5.38 7.04 4.57 12.61%
EPS 0.22 -0.10 0.24 -0.03 0.29 0.52 0.19 2.47%
DPS 0.00 0.14 0.23 0.06 0.23 0.45 0.18 -
NAPS 0.0921 0.0987 0.0952 0.0906 0.0905 0.0757 0.0676 5.28%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
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%
P/EPS 33.87 -71.10 23.55 -179.22 27.73 26.85 26.47 4.19%
EY 2.95 -1.41 4.25 -0.56 3.61 3.72 3.78 -4.04%
DY 0.04 1.94 4.10 0.94 2.86 3.26 3.57 -52.66%
P/NAPS 0.80 0.72 0.58 0.69 0.88 1.85 0.73 1.53%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
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%
P/EPS 31.74 -60.09 27.41 -158.44 26.62 27.97 30.06 0.90%
EY 3.15 -1.66 3.65 -0.63 3.76 3.57 3.33 -0.92%
DY 0.04 2.29 3.52 1.07 2.98 3.13 3.14 -51.64%
P/NAPS 0.75 0.61 0.68 0.61 0.85 1.92 0.82 -1.47%

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