[VS] YoY 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

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	1,163,911	1,201,992	1,026,818	800,170	724,836	1,035,647	1,074,739	1.33%
YoY %	-3.17%	17.06%	28.32%	10.39%	-30.01%	-3.64%	-	-
Horiz. %	108.30%	111.84%	95.54%	74.45%	67.44%	96.36%	100.00%	-
PBT	49,447	48,791	51,363	36,819	13,021	80,364	89,155	-9.34%
YoY %	1.34%	-5.01%	39.50%	182.77%	-83.80%	-9.86%	-	-
Horiz. %	55.46%	54.73%	57.61%	41.30%	14.60%	90.14%	100.00%	-
Tax	-9,480	-13,143	-29,927	-13,288	-8,819	-16,602	-18,755	-10.73%
YoY %	27.87%	56.08%	-125.22%	-50.67%	46.88%	11.48%	-	-
Horiz. %	50.55%	70.08%	159.57%	70.85%	47.02%	88.52%	100.00%	-
NP	39,967	35,648	21,436	23,531	4,202	63,762	70,400	-8.99%
YoY %	12.12%	66.30%	-8.90%	460.00%	-93.41%	-9.43%	-	-
Horiz. %	56.77%	50.64%	30.45%	33.42%	5.97%	90.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,910	37,390	27,721	24,290	5,224	63,422	70,889	-7.66%
YoY %	17.44%	34.88%	14.13%	364.97%	-91.76%	-10.53%	-	-
Horiz. %	61.94%	52.74%	39.10%	34.26%	7.37%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.17%	26.94%	58.27%	36.09%	67.73%	20.66%	21.04%	-
YoY %	-28.84%	-53.77%	61.46%	-46.71%	227.83%	-1.81%	-	-
Horiz. %	91.11%	128.04%	276.95%	171.53%	321.91%	98.19%	100.00%	-
Total Cost	1,123,944	1,166,344	1,005,382	776,639	720,634	971,885	1,004,339	1.89%
YoY %	-3.64%	16.01%	29.45%	7.77%	-25.85%	-3.23%	-	-
Horiz. %	111.91%	116.13%	100.10%	77.33%	71.75%	96.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,199	362,383	388,243	374,707	356,623	356,086	297,818	8.27%
YoY %	32.51%	-6.66%	3.61%	5.07%	0.15%	19.56%	-	-
Horiz. %	161.24%	121.68%	130.36%	125.82%	119.75%	119.56%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	3,677	16,430	16,252	11,657	2,318	17,484	31,605	-30.10%
YoY %	-77.62%	1.10%	39.42%	402.89%	-86.74%	-44.68%	-	-
Horiz. %	11.63%	51.99%	51.42%	36.88%	7.33%	55.32%	100.00%	-
Div Payout %	8.38%	43.94%	58.63%	47.99%	44.37%	27.57%	44.58%	-
YoY %	-80.93%	-25.06%	22.17%	8.16%	60.94%	-38.16%	-	-
Horiz. %	18.80%	98.56%	131.52%	107.65%	99.53%	61.84%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	480,199	362,383	388,243	374,707	356,623	356,086	297,818	8.27%
YoY %	32.51%	-6.66%	3.61%	5.07%	0.15%	19.56%	-	-
Horiz. %	161.24%	121.68%	130.36%	125.82%	119.75%	119.56%	100.00%	-
NOSH	181,207	181,191	181,422	179,285	178,311	179,841	143,181	3.99%
YoY %	0.01%	-0.13%	1.19%	0.55%	-0.85%	25.60%	-	-
Horiz. %	126.56%	126.55%	126.71%	125.22%	124.54%	125.60%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	3.43%	2.97%	2.09%	2.94%	0.58%	6.16%	6.55%	-
YoY %	15.49%	42.11%	-28.91%	406.90%	-90.58%	-5.95%	-	-
Horiz. %	52.37%	45.34%	31.91%	44.89%	8.85%	94.05%	100.00%	-
ROE	9.14%	10.32%	7.14%	6.48%	1.46%	17.81%	23.80%	-
YoY %	-11.43%	44.54%	10.19%	343.84%	-91.80%	-25.17%	-	-
Horiz. %	38.40%	43.36%	30.00%	27.23%	6.13%	74.83%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	642.31	663.38	565.98	446.31	406.50	575.87	750.61	-2.56%
YoY %	-3.18%	17.21%	26.81%	9.79%	-29.41%	-23.28%	-	-
Horiz. %	85.57%	88.38%	75.40%	59.46%	54.16%	76.72%	100.00%	-
EPS	24.23	20.64	15.28	13.55	2.93	35.27	49.51	-11.21%
YoY %	17.39%	35.08%	12.77%	362.46%	-91.69%	-28.76%	-	-
Horiz. %	48.94%	41.69%	30.86%	27.37%	5.92%	71.24%	100.00%	-
DPS	2.03	9.06	9.00	6.50	1.30	9.72	22.07	-32.78%
YoY %	-77.59%	0.67%	38.46%	400.00%	-86.63%	-55.96%	-	-
Horiz. %	9.20%	41.05%	40.78%	29.45%	5.89%	44.04%	100.00%	-
NAPS	2.65	2.00	2.14	2.09	2.00	1.98	2.08	4.11%
YoY %	32.50%	-6.54%	2.39%	4.50%	1.01%	-4.81%	-	-
Horiz. %	127.40%	96.15%	102.88%	100.48%	96.15%	95.19%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 179,285
RPS	29.59	30.56	26.10	20.34	18.43	26.33	27.32	1.33%
YoY %	-3.17%	17.09%	28.32%	10.36%	-30.00%	-3.62%	-	-
Horiz. %	108.31%	111.86%	95.53%	74.45%	67.46%	96.38%	100.00%	-
EPS	1.12	0.95	0.70	0.62	0.13	1.61	1.80	-7.59%
YoY %	17.89%	35.71%	12.90%	376.92%	-91.93%	-10.56%	-	-
Horiz. %	62.22%	52.78%	38.89%	34.44%	7.22%	89.44%	100.00%	-
DPS	0.09	0.42	0.41	0.30	0.06	0.44	0.80	-30.49%
YoY %	-78.57%	2.44%	36.67%	400.00%	-86.36%	-45.00%	-	-
Horiz. %	11.25%	52.50%	51.25%	37.50%	7.50%	55.00%	100.00%	-
NAPS	0.1221	0.0921	0.0987	0.0953	0.0907	0.0905	0.0757	8.28%
YoY %	32.57%	-6.69%	3.57%	5.07%	0.22%	19.55%	-	-
Horiz. %	161.29%	121.66%	130.38%	125.89%	119.82%	119.55%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	1.25	1.59	1.55	1.22	1.38	1.75	3.84	-
P/RPS	0.19	0.24	0.27	0.27	0.34	0.30	0.51	-15.16%
YoY %	-20.83%	-11.11%	0.00%	-20.59%	13.33%	-41.18%	-	-
Horiz. %	37.25%	47.06%	52.94%	52.94%	66.67%	58.82%	100.00%	-
P/EPS	5.16	7.71	10.14	9.00	47.10	4.96	7.76	-6.56%
YoY %	-33.07%	-23.96%	12.67%	-80.89%	849.60%	-36.08%	-	-
Horiz. %	66.49%	99.36%	130.67%	115.98%	606.96%	63.92%	100.00%	-
EY	19.39	12.98	9.86	11.11	2.12	20.15	12.89	7.03%
YoY %	49.38%	31.64%	-11.25%	424.06%	-89.48%	56.32%	-	-
Horiz. %	150.43%	100.70%	76.49%	86.19%	16.45%	156.32%	100.00%	-
DY	1.62	5.70	5.81	5.33	0.94	5.56	5.75	-19.01%
YoY %	-71.58%	-1.89%	9.01%	467.02%	-83.09%	-3.30%	-	-
Horiz. %	28.17%	99.13%	101.04%	92.70%	16.35%	96.70%	100.00%	-
P/NAPS	0.47	0.80	0.72	0.58	0.69	0.88	1.85	-20.40%
YoY %	-41.25%	11.11%	24.14%	-15.94%	-21.59%	-52.43%	-	-
Horiz. %	25.41%	43.24%	38.92%	31.35%	37.30%	47.57%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	27/09/13	27/09/12	29/09/11	29/09/10	29/09/09	25/09/08	28/09/07	-
Price	1.25	1.49	1.31	1.42	1.22	1.68	4.00	-
P/RPS	0.19	0.22	0.23	0.32	0.30	0.29	0.53	-15.70%
YoY %	-13.64%	-4.35%	-28.12%	6.67%	3.45%	-45.28%	-	-
Horiz. %	35.85%	41.51%	43.40%	60.38%	56.60%	54.72%	100.00%	-
P/EPS	5.16	7.22	8.57	10.48	41.64	4.76	8.08	-7.19%
YoY %	-28.53%	-15.75%	-18.23%	-74.83%	774.79%	-41.09%	-	-
Horiz. %	63.86%	89.36%	106.06%	129.70%	515.35%	58.91%	100.00%	-
EY	19.39	13.85	11.66	9.54	2.40	20.99	12.38	7.75%
YoY %	40.00%	18.78%	22.22%	297.50%	-88.57%	69.55%	-	-
Horiz. %	156.62%	111.87%	94.18%	77.06%	19.39%	169.55%	100.00%	-
DY	1.62	6.08	6.87	4.58	1.07	5.79	5.52	-18.46%
YoY %	-73.36%	-11.50%	50.00%	328.04%	-81.52%	4.89%	-	-
Horiz. %	29.35%	110.14%	124.46%	82.97%	19.38%	104.89%	100.00%	-
P/NAPS	0.47	0.75	0.61	0.68	0.61	0.85	1.92	-20.89%
YoY %	-37.33%	22.95%	-10.29%	11.48%	-28.24%	-55.73%	-	-
Horiz. %	24.48%	39.06%	31.77%	35.42%	31.77%	44.27%	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