[VS] YoY Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -39.15%
YoY- -87.33%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 835,104 764,959 550,657 553,156 823,913 797,589 498,302 8.97%
PBT 37,178 45,393 25,314 11,918 66,507 62,440 28,334 4.62%
Tax -9,742 -13,247 -10,247 -6,341 -14,533 -12,566 -4,259 14.77%
NP 27,436 32,146 15,067 5,577 51,974 49,874 24,075 2.19%
-
NP to SH 28,885 31,676 15,003 6,597 52,074 50,414 25,106 2.36%
-
Tax Rate 26.20% 29.18% 40.48% 53.21% 21.85% 20.12% 15.03% -
Total Cost 807,668 732,813 535,590 547,579 771,939 747,715 474,227 9.27%
-
Net Worth 402,793 395,048 362,079 356,739 321,741 282,900 265,370 7.19%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 16,329 10,823 2,688 - 8,504 13,733 7,641 13.47%
Div Payout % 56.53% 34.17% 17.92% - 16.33% 27.24% 30.44% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 402,793 395,048 362,079 356,739 321,741 282,900 265,370 7.19%
NOSH 181,438 180,387 179,247 179,266 141,736 137,330 138,937 4.54%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 3.29% 4.20% 2.74% 1.01% 6.31% 6.25% 4.83% -
ROE 7.17% 8.02% 4.14% 1.85% 16.19% 17.82% 9.46% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 460.27 424.06 307.21 308.57 581.30 580.78 358.65 4.24%
EPS 15.92 17.56 8.37 3.68 36.74 36.71 18.07 -2.08%
DPS 9.00 6.00 1.50 0.00 6.00 10.00 5.50 8.54%
NAPS 2.22 2.19 2.02 1.99 2.27 2.06 1.91 2.53%
Adjusted Per Share Value based on latest NOSH - 179,113
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 21.22 19.44 13.99 14.06 20.94 20.27 12.66 8.98%
EPS 0.73 0.81 0.38 0.17 1.32 1.28 0.64 2.21%
DPS 0.42 0.28 0.07 0.00 0.22 0.35 0.19 14.12%
NAPS 0.1024 0.1004 0.092 0.0907 0.0818 0.0719 0.0674 7.21%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.59 1.90 1.30 1.09 2.54 2.75 1.39 -
P/RPS 0.35 0.45 0.42 0.35 0.44 0.47 0.39 -1.78%
P/EPS 9.99 10.82 15.53 29.62 6.91 7.49 7.69 4.45%
EY 10.01 9.24 6.44 3.38 14.46 13.35 13.00 -4.25%
DY 5.66 3.16 1.15 0.00 2.36 3.64 3.96 6.12%
P/NAPS 0.72 0.87 0.64 0.55 1.12 1.33 0.73 -0.22%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 27/06/11 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 -
Price 1.58 1.66 1.20 1.27 2.24 3.34 1.50 -
P/RPS 0.34 0.39 0.39 0.41 0.39 0.58 0.42 -3.45%
P/EPS 9.92 9.45 14.34 34.51 6.10 9.10 8.30 3.01%
EY 10.08 10.58 6.98 2.90 16.40 10.99 12.05 -2.92%
DY 5.70 3.61 1.25 0.00 2.68 2.99 3.67 7.60%
P/NAPS 0.71 0.76 0.59 0.64 0.99 1.62 0.79 -1.76%

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