[VS] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -17.92%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 764,704 750,268 1,035,647 1,098,550 1,245,368 1,160,104 1,074,739 -20.21%
PBT 31,412 46,292 80,364 88,676 111,288 107,604 89,155 -49.95%
Tax -12,220 -12,892 -16,602 -19,377 -26,144 -22,796 -18,755 -24.74%
NP 19,192 33,400 63,762 69,298 85,144 84,808 70,400 -57.79%
-
NP to SH 21,684 34,168 63,422 69,432 84,588 84,348 70,889 -54.43%
-
Tax Rate 38.90% 27.85% 20.66% 21.85% 23.49% 21.19% 21.04% -
Total Cost 745,512 716,868 971,885 1,029,252 1,160,224 1,075,296 1,004,339 -17.94%
-
Net Worth 360,801 367,880 352,740 321,741 315,287 312,610 288,663 15.95%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 19,596 11,338 8,521 - 31,225 -
Div Payout % - - 30.90% 16.33% 10.07% - 44.05% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 360,801 367,880 352,740 321,741 315,287 312,610 288,663 15.95%
NOSH 179,503 179,453 178,151 141,736 142,021 142,095 138,780 18.62%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.51% 4.45% 6.16% 6.31% 6.84% 7.31% 6.55% -
ROE 6.01% 9.29% 17.98% 21.58% 26.83% 26.98% 24.56% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 426.01 418.08 581.33 775.07 876.89 816.42 774.42 -32.74%
EPS 12.08 19.04 35.60 48.99 59.56 59.36 51.08 -61.59%
DPS 0.00 0.00 11.00 8.00 6.00 0.00 22.50 -
NAPS 2.01 2.05 1.98 2.27 2.22 2.20 2.08 -2.24%
Adjusted Per Share Value based on latest NOSH - 141,125
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 19.44 19.07 26.32 27.92 31.65 29.49 27.32 -20.21%
EPS 0.55 0.87 1.61 1.76 2.15 2.14 1.80 -54.47%
DPS 0.00 0.00 0.50 0.29 0.22 0.00 0.79 -
NAPS 0.0917 0.0935 0.0897 0.0818 0.0801 0.0795 0.0734 15.91%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.23 1.22 1.75 2.54 2.48 4.02 3.84 -
P/RPS 0.29 0.29 0.30 0.33 0.28 0.49 0.50 -30.33%
P/EPS 10.18 6.41 4.92 5.19 4.16 6.77 7.52 22.26%
EY 9.82 15.61 20.34 19.29 24.02 14.77 13.30 -18.23%
DY 0.00 0.00 6.29 3.15 2.42 0.00 5.86 -
P/NAPS 0.61 0.60 0.88 1.12 1.12 1.83 1.85 -52.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 23/12/08 25/09/08 26/06/08 27/03/08 18/12/07 28/09/07 -
Price 1.01 1.23 1.68 2.24 2.23 3.96 4.00 -
P/RPS 0.24 0.29 0.29 0.29 0.25 0.49 0.52 -40.13%
P/EPS 8.36 6.46 4.72 4.57 3.74 6.67 7.83 4.44%
EY 11.96 15.48 21.19 21.87 26.71 14.99 12.77 -4.25%
DY 0.00 0.00 6.55 3.57 2.69 0.00 5.63 -
P/NAPS 0.50 0.60 0.85 0.99 1.00 1.80 1.92 -59.05%

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