[VS] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 98.99%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 707,328 750,268 1,160,104 974,780 620,832 752,728 1,107,528 -7.19%
PBT 29,940 46,292 107,604 82,612 51,344 57,156 20,348 6.64%
Tax -12,852 -12,892 -22,796 -17,768 -4,664 -5,124 -9,980 4.30%
NP 17,088 33,400 84,808 64,844 46,680 52,032 10,368 8.67%
-
NP to SH 16,236 34,168 84,348 64,464 47,600 52,032 10,368 7.75%
-
Tax Rate 42.93% 27.85% 21.19% 21.51% 9.08% 8.96% 49.05% -
Total Cost 690,240 716,868 1,075,296 909,936 574,152 700,696 1,097,160 -7.42%
-
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
NOSH 179,601 179,453 142,095 137,861 139,507 136,495 138,609 4.40%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 2.42% 4.45% 7.31% 6.65% 7.52% 6.91% 0.94% -
ROE 4.52% 9.29% 26.98% 22.48% 18.54% 22.29% 4.68% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 393.83 418.08 816.42 707.07 445.02 551.47 799.03 -11.11%
EPS 9.04 19.04 59.36 46.76 34.12 38.12 7.48 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.05 2.20 2.08 1.84 1.71 1.60 3.78%
Adjusted Per Share Value based on latest NOSH - 137,861
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 17.98 19.07 29.48 24.77 15.78 19.13 28.15 -7.19%
EPS 0.41 0.87 2.14 1.64 1.21 1.32 0.26 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0935 0.0794 0.0729 0.0652 0.0593 0.0564 8.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.23 1.22 4.02 1.80 1.20 1.18 1.70 -
P/RPS 0.31 0.29 0.49 0.25 0.27 0.21 0.21 6.70%
P/EPS 13.61 6.41 6.77 3.85 3.52 3.10 22.73 -8.18%
EY 7.35 15.61 14.77 25.98 28.43 32.31 4.40 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 1.83 0.87 0.65 0.69 1.06 -8.54%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/09 23/12/08 18/12/07 12/12/06 28/12/05 20/12/04 29/12/03 -
Price 1.28 1.23 3.96 1.71 1.32 1.40 1.55 -
P/RPS 0.33 0.29 0.49 0.24 0.30 0.25 0.19 9.62%
P/EPS 14.16 6.46 6.67 3.66 3.87 3.67 20.72 -6.14%
EY 7.06 15.48 14.99 27.35 25.85 27.23 4.83 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.80 0.82 0.72 0.82 0.97 -6.68%

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