[VS] QoQ Cumulative 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- -86.53%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 724,836 553,156 382,352 187,567 1,035,647 823,913 622,684 10.66%
PBT 13,021 11,918 15,706 11,573 80,364 66,507 55,644 -62.05%
Tax -8,819 -6,341 -6,110 -3,223 -16,602 -14,533 -13,072 -23.09%
NP 4,202 5,577 9,596 8,350 63,762 51,974 42,572 -78.67%
-
NP to SH 5,224 6,597 10,842 8,542 63,422 52,074 42,294 -75.22%
-
Tax Rate 67.73% 53.21% 38.90% 27.85% 20.66% 21.85% 23.49% -
Total Cost 720,634 547,579 372,756 179,217 971,885 771,939 580,112 15.57%
-
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 8,504 4,260 -33.08%
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% 1.85% 3.00% 2.32% 17.98% 16.19% 13.41% -
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 403.77 308.57 213.01 104.52 581.33 581.30 438.44 -5.34%
EPS 2.91 3.68 6.04 4.76 35.60 36.74 29.78 -78.81%
DPS 1.30 0.00 0.00 0.00 11.00 6.00 3.00 -42.76%
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 18.52 14.13 9.77 4.79 26.46 21.05 15.91 10.66%
EPS 0.13 0.17 0.28 0.22 1.62 1.33 1.08 -75.65%
DPS 0.06 0.00 0.00 0.00 0.50 0.22 0.11 -33.26%
NAPS 0.0917 0.0911 0.0922 0.094 0.0901 0.0822 0.0805 9.08%
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 0.35 0.58 1.17 0.30 0.44 0.57 -29.16%
P/EPS 47.42 29.62 20.36 25.63 4.92 6.91 8.33 219.15%
EY 2.11 3.38 4.91 3.90 20.34 14.46 12.01 -68.66%
DY 0.94 0.00 0.00 0.00 6.29 2.36 1.21 -15.50%
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 0.41 0.47 1.18 0.29 0.39 0.51 -29.81%
P/EPS 41.92 34.51 16.72 25.84 4.72 6.10 7.49 215.56%
EY 2.39 2.90 5.98 3.87 21.19 16.40 13.35 -68.26%
DY 1.07 0.00 0.00 0.00 6.55 2.68 1.35 -14.36%
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