[VS] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 1.49%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 715,882 764,704 1,245,368 1,016,922 634,712 696,510 1,007,530 -5.53%
PBT 29,102 31,412 111,288 83,030 39,720 40,372 16,286 10.14%
Tax -11,662 -12,220 -26,144 -17,856 -5,882 -6,216 -6,112 11.35%
NP 17,440 19,192 85,144 65,174 33,838 34,156 10,174 9.38%
-
NP to SH 16,988 21,684 84,588 65,422 34,730 34,156 10,174 8.91%
-
Tax Rate 40.07% 38.90% 23.49% 21.51% 14.81% 15.40% 37.53% -
Total Cost 698,442 745,512 1,160,224 951,748 600,874 662,354 997,356 -5.75%
-
Net Worth 365,564 360,801 315,287 276,605 257,620 235,747 223,331 8.55%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,375 - 8,521 15,137 15,317 - - -
Div Payout % 31.65% - 10.07% 23.14% 44.11% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 365,564 360,801 315,287 276,605 257,620 235,747 223,331 8.55%
NOSH 179,198 179,503 142,021 137,614 139,254 137,062 137,859 4.46%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 2.44% 2.51% 6.84% 6.41% 5.33% 4.90% 1.01% -
ROE 4.65% 6.01% 26.83% 23.65% 13.48% 14.49% 4.56% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 399.49 426.01 876.89 738.96 455.79 508.17 730.84 -9.56%
EPS 9.48 12.08 59.56 47.54 24.94 24.92 7.38 4.25%
DPS 3.00 0.00 6.00 11.00 11.00 0.00 0.00 -
NAPS 2.04 2.01 2.22 2.01 1.85 1.72 1.62 3.91%
Adjusted Per Share Value based on latest NOSH - 137,375
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 18.20 19.44 31.65 25.85 16.13 17.70 25.61 -5.52%
EPS 0.43 0.55 2.15 1.66 0.88 0.87 0.26 8.73%
DPS 0.14 0.00 0.22 0.38 0.39 0.00 0.00 -
NAPS 0.0929 0.0917 0.0801 0.0703 0.0655 0.0599 0.0568 8.53%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 1.23 1.23 2.48 2.19 1.29 1.40 1.53 -
P/RPS 0.31 0.29 0.28 0.30 0.28 0.28 0.21 6.70%
P/EPS 12.97 10.18 4.16 4.61 5.17 5.62 20.73 -7.51%
EY 7.71 9.82 24.02 21.71 19.33 17.80 4.82 8.13%
DY 2.44 0.00 2.42 5.02 8.53 0.00 0.00 -
P/NAPS 0.60 0.61 1.12 1.09 0.70 0.81 0.94 -7.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 31/03/09 27/03/08 30/03/07 23/03/06 31/03/05 30/03/04 -
Price 1.31 1.01 2.23 2.32 1.37 1.25 1.40 -
P/RPS 0.33 0.24 0.25 0.31 0.30 0.25 0.19 9.62%
P/EPS 13.82 8.36 3.74 4.88 5.49 5.02 18.97 -5.13%
EY 7.24 11.96 26.71 20.49 18.20 19.94 5.27 5.43%
DY 2.29 0.00 2.69 4.74 8.03 0.00 0.00 -
P/NAPS 0.64 0.50 1.00 1.15 0.74 0.73 0.86 -4.80%

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