[VS] YoY Cumulative 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- 102.97%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 357,941 382,352 622,684 508,461 317,356 348,255 503,765 -5.53%
PBT 14,551 15,706 55,644 41,515 19,860 20,186 8,143 10.14%
Tax -5,831 -6,110 -13,072 -8,928 -2,941 -3,108 -3,056 11.35%
NP 8,720 9,596 42,572 32,587 16,919 17,078 5,087 9.38%
-
NP to SH 8,494 10,842 42,294 32,711 17,365 17,078 5,087 8.91%
-
Tax Rate 40.07% 38.90% 23.49% 21.51% 14.81% 15.40% 37.53% -
Total Cost 349,221 372,756 580,112 475,874 300,437 331,177 498,678 -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 2,687 - 4,260 7,568 7,658 - - -
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 2.32% 3.00% 13.41% 11.83% 6.74% 7.24% 2.28% -
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 199.75 213.01 438.44 369.48 227.90 254.08 365.42 -9.56%
EPS 4.74 6.04 29.78 23.77 12.47 12.46 3.69 4.25%
DPS 1.50 0.00 3.00 5.50 5.50 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 9.10 9.72 15.83 12.92 8.07 8.85 12.80 -5.52%
EPS 0.22 0.28 1.08 0.83 0.44 0.43 0.13 9.15%
DPS 0.07 0.00 0.11 0.19 0.19 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 0.62 0.58 0.57 0.59 0.57 0.55 0.42 6.70%
P/EPS 25.95 20.36 8.33 9.21 10.34 11.24 41.46 -7.50%
EY 3.85 4.91 12.01 10.85 9.67 8.90 2.41 8.11%
DY 1.22 0.00 1.21 2.51 4.26 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 0.66 0.47 0.51 0.63 0.60 0.49 0.38 9.62%
P/EPS 27.64 16.72 7.49 9.76 10.99 10.03 37.94 -5.13%
EY 3.62 5.98 13.35 10.25 9.10 9.97 2.64 5.39%
DY 1.15 0.00 1.35 2.37 4.01 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