[VS] YoY 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
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 1,019,945 734,209 737,541 1,098,550 1,063,452 664,402 669,668 7.26%
PBT 60,524 33,752 15,890 88,676 83,253 37,778 25,514 15.47%
Tax -17,662 -13,662 -8,454 -19,377 -16,754 -5,678 -4,010 28.01%
NP 42,861 20,089 7,436 69,298 66,498 32,100 21,504 12.17%
-
NP to SH 42,234 20,004 8,796 69,432 67,218 33,474 21,504 11.90%
-
Tax Rate 29.18% 40.48% 53.20% 21.85% 20.12% 15.03% 15.72% -
Total Cost 977,084 714,120 730,105 1,029,252 996,953 632,302 648,164 7.07%
-
Net Worth 395,048 362,079 356,739 321,741 282,900 265,370 234,538 9.07%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 14,430 3,584 - 11,338 18,310 10,188 - -
Div Payout % 34.17% 17.92% - 16.33% 27.24% 30.44% - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 395,048 362,079 356,739 321,741 282,900 265,370 234,538 9.07%
NOSH 180,387 179,247 179,266 141,736 137,330 138,937 137,964 4.56%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 4.20% 2.74% 1.01% 6.31% 6.25% 4.83% 3.21% -
ROE 10.69% 5.52% 2.47% 21.58% 23.76% 12.61% 9.17% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 565.42 409.61 411.42 775.07 774.37 478.20 485.39 2.57%
EPS 23.41 11.16 4.91 48.99 48.95 24.09 15.59 7.00%
DPS 8.00 2.00 0.00 8.00 13.33 7.33 0.00 -
NAPS 2.19 2.02 1.99 2.27 2.06 1.91 1.70 4.30%
Adjusted Per Share Value based on latest NOSH - 141,125
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 25.92 18.66 18.74 27.92 27.03 16.89 17.02 7.25%
EPS 1.07 0.51 0.22 1.76 1.71 0.85 0.55 11.72%
DPS 0.37 0.09 0.00 0.29 0.47 0.26 0.00 -
NAPS 0.1004 0.092 0.0907 0.0818 0.0719 0.0674 0.0596 9.07%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.90 1.30 1.09 2.54 2.75 1.39 1.16 -
P/RPS 0.34 0.32 0.26 0.33 0.36 0.29 0.24 5.97%
P/EPS 8.12 11.65 22.21 5.19 5.62 5.77 7.44 1.46%
EY 12.32 8.58 4.50 19.29 17.80 17.33 13.44 -1.43%
DY 4.21 1.54 0.00 3.15 4.85 5.28 0.00 -
P/NAPS 0.87 0.64 0.55 1.12 1.33 0.73 0.68 4.19%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 27/06/11 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 30/06/05 -
Price 1.66 1.20 1.27 2.24 3.34 1.50 1.18 -
P/RPS 0.29 0.29 0.31 0.29 0.43 0.31 0.24 3.20%
P/EPS 7.09 10.75 25.88 4.57 6.82 6.23 7.57 -1.08%
EY 14.10 9.30 3.86 21.87 14.65 16.06 13.21 1.09%
DY 4.82 1.67 0.00 3.57 3.99 4.89 0.00 -
P/NAPS 0.76 0.59 0.64 0.99 1.62 0.79 0.69 1.62%

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