[VS] YoY Annualized 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- 0.28%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 1,005,814 715,882 764,704 1,245,368 1,016,922 634,712 696,510 6.31%
PBT 64,498 29,102 31,412 111,288 83,030 39,720 40,372 8.11%
Tax -18,830 -11,662 -12,220 -26,144 -17,856 -5,882 -6,216 20.27%
NP 45,668 17,440 19,192 85,144 65,174 33,838 34,156 4.95%
-
NP to SH 46,228 16,988 21,684 84,588 65,422 34,730 34,156 5.17%
-
Tax Rate 29.19% 40.07% 38.90% 23.49% 21.51% 14.81% 15.40% -
Total Cost 960,146 698,442 745,512 1,160,224 951,748 600,874 662,354 6.38%
-
Net Worth 386,431 365,564 360,801 315,287 276,605 257,620 235,747 8.58%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 16,176 5,375 - 8,521 15,137 15,317 - -
Div Payout % 34.99% 31.65% - 10.07% 23.14% 44.11% - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 386,431 365,564 360,801 315,287 276,605 257,620 235,747 8.58%
NOSH 179,735 179,198 179,503 142,021 137,614 139,254 137,062 4.61%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 4.54% 2.44% 2.51% 6.84% 6.41% 5.33% 4.90% -
ROE 11.96% 4.65% 6.01% 26.83% 23.65% 13.48% 14.49% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 559.61 399.49 426.01 876.89 738.96 455.79 508.17 1.61%
EPS 25.72 9.48 12.08 59.56 47.54 24.94 24.92 0.52%
DPS 9.00 3.00 0.00 6.00 11.00 11.00 0.00 -
NAPS 2.15 2.04 2.01 2.22 2.01 1.85 1.72 3.78%
Adjusted Per Share Value based on latest NOSH - 141,947
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 25.69 18.29 19.53 31.81 25.98 16.21 17.79 6.31%
EPS 1.18 0.43 0.55 2.16 1.67 0.89 0.87 5.20%
DPS 0.41 0.14 0.00 0.22 0.39 0.39 0.00 -
NAPS 0.0987 0.0934 0.0922 0.0805 0.0707 0.0658 0.0602 8.58%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 1.91 1.23 1.23 2.48 2.19 1.29 1.40 -
P/RPS 0.34 0.31 0.29 0.28 0.30 0.28 0.28 3.28%
P/EPS 7.43 12.97 10.18 4.16 4.61 5.17 5.62 4.76%
EY 13.47 7.71 9.82 24.02 21.71 19.33 17.80 -4.53%
DY 4.71 2.44 0.00 2.42 5.02 8.53 0.00 -
P/NAPS 0.89 0.60 0.61 1.12 1.09 0.70 0.81 1.58%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 30/03/10 31/03/09 27/03/08 30/03/07 23/03/06 31/03/05 -
Price 1.96 1.31 1.01 2.23 2.32 1.37 1.25 -
P/RPS 0.35 0.33 0.24 0.25 0.31 0.30 0.25 5.76%
P/EPS 7.62 13.82 8.36 3.74 4.88 5.49 5.02 7.19%
EY 13.12 7.24 11.96 26.71 20.49 18.20 19.94 -6.73%
DY 4.59 2.29 0.00 2.69 4.74 8.03 0.00 -
P/NAPS 0.91 0.64 0.50 1.00 1.15 0.74 0.73 3.73%

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