[VS] QoQ Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -46.13%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 724,836 737,541 764,704 750,268 1,035,647 1,098,550 1,245,368 -30.31%
PBT 13,021 15,890 31,412 46,292 80,364 88,676 111,288 -76.10%
Tax -8,819 -8,454 -12,220 -12,892 -16,602 -19,377 -26,144 -51.57%
NP 4,202 7,436 19,192 33,400 63,762 69,298 85,144 -86.57%
-
NP to SH 5,224 8,796 21,684 34,168 63,422 69,432 84,588 -84.40%
-
Tax Rate 67.73% 53.20% 38.90% 27.85% 20.66% 21.85% 23.49% -
Total Cost 720,634 730,105 745,512 716,868 971,885 1,029,252 1,160,224 -27.22%
-
Net Worth 359,037 356,739 360,801 367,880 352,740 321,741 315,287 9.05%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 2,333 - - - 19,596 11,338 8,521 -57.86%
Div Payout % 44.67% - - - 30.90% 16.33% 10.07% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 359,037 356,739 360,801 367,880 352,740 321,741 315,287 9.05%
NOSH 179,518 179,266 179,503 179,453 178,151 141,736 142,021 16.92%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.58% 1.01% 2.51% 4.45% 6.16% 6.31% 6.84% -
ROE 1.46% 2.47% 6.01% 9.29% 17.98% 21.58% 26.83% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 403.77 411.42 426.01 418.08 581.33 775.07 876.89 -40.39%
EPS 2.91 4.91 12.08 19.04 35.60 48.99 59.56 -86.65%
DPS 1.30 0.00 0.00 0.00 11.00 8.00 6.00 -63.95%
NAPS 2.00 1.99 2.01 2.05 1.98 2.27 2.22 -6.72%
Adjusted Per Share Value based on latest NOSH - 179,453
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 18.42 18.74 19.43 19.07 26.32 27.92 31.65 -30.31%
EPS 0.13 0.22 0.55 0.87 1.61 1.76 2.15 -84.62%
DPS 0.06 0.00 0.00 0.00 0.50 0.29 0.22 -57.97%
NAPS 0.0912 0.0907 0.0917 0.0935 0.0896 0.0818 0.0801 9.04%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.38 1.09 1.23 1.22 1.75 2.54 2.48 -
P/RPS 0.34 0.26 0.29 0.29 0.30 0.33 0.28 13.83%
P/EPS 47.42 22.21 10.18 6.41 4.92 5.19 4.16 407.25%
EY 2.11 4.50 9.82 15.61 20.34 19.29 24.02 -80.26%
DY 0.94 0.00 0.00 0.00 6.29 3.15 2.42 -46.79%
P/NAPS 0.69 0.55 0.61 0.60 0.88 1.12 1.12 -27.61%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 30/06/09 31/03/09 23/12/08 25/09/08 26/06/08 27/03/08 -
Price 1.22 1.27 1.01 1.23 1.68 2.24 2.23 -
P/RPS 0.30 0.31 0.24 0.29 0.29 0.29 0.25 12.93%
P/EPS 41.92 25.88 8.36 6.46 4.72 4.57 3.74 401.57%
EY 2.39 3.86 11.96 15.48 21.19 21.87 26.71 -80.02%
DY 1.07 0.00 0.00 0.00 6.55 3.57 2.69 -45.94%
P/NAPS 0.61 0.64 0.50 0.60 0.85 0.99 1.00 -28.09%

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