[VS] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 54.12%
YoY- 100.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 550,657 553,156 823,913 797,589 498,302 502,251 752,858 -5.07%
PBT 25,314 11,918 66,507 62,440 28,334 19,136 5,161 30.33%
Tax -10,247 -6,341 -14,533 -12,566 -4,259 -3,008 -2,916 23.28%
NP 15,067 5,577 51,974 49,874 24,075 16,128 2,245 37.32%
-
NP to SH 15,003 6,597 52,074 50,414 25,106 16,128 2,245 37.22%
-
Tax Rate 40.48% 53.21% 21.85% 20.12% 15.03% 15.72% 56.50% -
Total Cost 535,590 547,579 771,939 747,715 474,227 486,123 750,613 -5.46%
-
Net Worth 362,079 356,739 321,741 282,900 265,370 234,538 218,990 8.73%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 2,688 - 8,504 13,733 7,641 - - -
Div Payout % 17.92% - 16.33% 27.24% 30.44% - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 362,079 356,739 321,741 282,900 265,370 234,538 218,990 8.73%
NOSH 179,247 179,266 141,736 137,330 138,937 137,964 137,730 4.48%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 2.74% 1.01% 6.31% 6.25% 4.83% 3.21% 0.30% -
ROE 4.14% 1.85% 16.19% 17.82% 9.46% 6.88% 1.03% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 307.21 308.57 581.30 580.78 358.65 364.04 546.62 -9.15%
EPS 8.37 3.68 36.74 36.71 18.07 11.69 1.63 31.33%
DPS 1.50 0.00 6.00 10.00 5.50 0.00 0.00 -
NAPS 2.02 1.99 2.27 2.06 1.91 1.70 1.59 4.06%
Adjusted Per Share Value based on latest NOSH - 136,702
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 14.00 14.06 20.94 20.27 12.67 12.77 19.14 -5.07%
EPS 0.38 0.17 1.32 1.28 0.64 0.41 0.06 36.00%
DPS 0.07 0.00 0.22 0.35 0.19 0.00 0.00 -
NAPS 0.092 0.0907 0.0818 0.0719 0.0675 0.0596 0.0557 8.71%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.30 1.09 2.54 2.75 1.39 1.16 1.42 -
P/RPS 0.42 0.35 0.44 0.47 0.39 0.32 0.26 8.31%
P/EPS 15.53 29.62 6.91 7.49 7.69 9.92 87.12 -24.97%
EY 6.44 3.38 14.46 13.35 13.00 10.08 1.15 33.24%
DY 1.15 0.00 2.36 3.64 3.96 0.00 0.00 -
P/NAPS 0.64 0.55 1.12 1.33 0.73 0.68 0.89 -5.34%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.20 1.27 2.24 3.34 1.50 1.18 1.18 -
P/RPS 0.39 0.41 0.39 0.58 0.42 0.32 0.22 10.00%
P/EPS 14.34 34.51 6.10 9.10 8.30 10.09 72.39 -23.64%
EY 6.98 2.90 16.40 10.99 12.05 9.91 1.38 31.00%
DY 1.25 0.00 2.68 2.99 3.67 0.00 0.00 -
P/NAPS 0.59 0.64 0.99 1.62 0.79 0.69 0.74 -3.70%

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