[VS] QoQ Cumulative Quarter Result on 31-Jan-2008 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 100.57%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 187,567 1,035,647 823,913 622,684 290,026 1,074,739 797,589 -61.73%
PBT 11,573 80,364 66,507 55,644 26,901 89,155 62,440 -67.32%
Tax -3,223 -16,602 -14,533 -13,072 -5,699 -18,755 -12,566 -59.46%
NP 8,350 63,762 51,974 42,572 21,202 70,400 49,874 -69.45%
-
NP to SH 8,542 63,422 52,074 42,294 21,087 70,889 50,414 -69.21%
-
Tax Rate 27.85% 20.66% 21.85% 23.49% 21.19% 21.04% 20.12% -
Total Cost 179,217 971,885 771,939 580,112 268,824 1,004,339 747,715 -61.24%
-
Net Worth 367,880 352,740 321,741 315,287 312,610 288,663 282,900 19.04%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 19,596 8,504 4,260 - 31,225 13,733 -
Div Payout % - 30.90% 16.33% 10.07% - 44.05% 27.24% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 367,880 352,740 321,741 315,287 312,610 288,663 282,900 19.04%
NOSH 179,453 178,151 141,736 142,021 142,095 138,780 137,330 19.42%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 4.45% 6.16% 6.31% 6.84% 7.31% 6.55% 6.25% -
ROE 2.32% 17.98% 16.19% 13.41% 6.75% 24.56% 17.82% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 104.52 581.33 581.30 438.44 204.11 774.42 580.78 -67.95%
EPS 4.76 35.60 36.74 29.78 14.84 51.08 36.71 -74.22%
DPS 0.00 11.00 6.00 3.00 0.00 22.50 10.00 -
NAPS 2.05 1.98 2.27 2.22 2.20 2.08 2.06 -0.32%
Adjusted Per Share Value based on latest NOSH - 141,947
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 4.77 26.32 20.94 15.83 7.37 27.31 20.27 -61.71%
EPS 0.22 1.61 1.32 1.07 0.54 1.80 1.28 -68.92%
DPS 0.00 0.50 0.22 0.11 0.00 0.79 0.35 -
NAPS 0.0935 0.0896 0.0818 0.0801 0.0794 0.0734 0.0719 19.04%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.22 1.75 2.54 2.48 4.02 3.84 2.75 -
P/RPS 1.17 0.30 0.44 0.57 1.97 0.50 0.47 83.17%
P/EPS 25.63 4.92 6.91 8.33 27.09 7.52 7.49 126.23%
EY 3.90 20.34 14.46 12.01 3.69 13.30 13.35 -55.80%
DY 0.00 6.29 2.36 1.21 0.00 5.86 3.64 -
P/NAPS 0.60 0.88 1.12 1.12 1.83 1.85 1.33 -41.03%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 -
Price 1.23 1.68 2.24 2.23 3.96 4.00 3.34 -
P/RPS 1.18 0.29 0.39 0.51 1.94 0.52 0.58 60.21%
P/EPS 25.84 4.72 6.10 7.49 26.68 7.83 9.10 99.89%
EY 3.87 21.19 16.40 13.35 3.75 12.77 10.99 -49.97%
DY 0.00 6.55 2.68 1.35 0.00 5.63 2.99 -
P/NAPS 0.60 0.85 0.99 1.00 1.80 1.92 1.62 -48.27%

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