[VS] YoY 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- 0.57%
YoY- 27.79%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
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 255,513 181,109 194,785 332,658 264,766 162,148 160,073 8.10%
PBT 14,121 7,066 4,133 28,743 20,862 7,024 5,897 15.65%
Tax -4,387 -2,618 -2,887 -7,373 -4,486 -1,775 -1,827 15.71%
NP 9,734 4,448 1,246 21,370 16,376 5,249 4,070 15.63%
-
NP to SH 10,100 4,435 2,300 21,207 16,595 5,465 4,070 16.34%
-
Tax Rate 31.07% 37.05% 69.85% 25.65% 21.50% 25.27% 30.98% -
Total Cost 245,779 176,661 193,539 311,288 248,390 156,899 156,003 7.86%
-
Net Worth 387,767 366,291 361,171 315,124 276,125 257,258 236,500 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 4,508 2,693 - 4,258 7,555 7,648 - -
Div Payout % 44.64% 60.73% - 20.08% 45.53% 139.95% - -
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 387,767 366,291 361,171 315,124 276,125 257,258 236,500 8.58%
NOSH 180,357 179,554 179,687 141,947 137,375 139,058 137,499 4.62%
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 3.81% 2.46% 0.64% 6.42% 6.19% 3.24% 2.54% -
ROE 2.60% 1.21% 0.64% 6.73% 6.01% 2.12% 1.72% -
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 141.67 100.87 108.40 234.35 192.73 116.60 116.42 3.32%
EPS 5.60 2.47 1.28 14.94 12.08 3.93 2.96 11.20%
DPS 2.50 1.50 0.00 3.00 5.50 5.50 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 6.50 4.60 4.95 8.46 6.73 4.12 4.07 8.11%
EPS 0.26 0.11 0.06 0.54 0.42 0.14 0.10 17.25%
DPS 0.11 0.07 0.00 0.11 0.19 0.19 0.00 -
NAPS 0.0986 0.0931 0.0918 0.0801 0.0702 0.0654 0.0601 8.59%
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 1.35 1.22 1.13 1.06 1.14 1.11 1.20 1.98%
P/EPS 34.11 49.80 96.09 16.60 18.13 32.82 47.30 -5.30%
EY 2.93 2.01 1.04 6.02 5.52 3.05 2.11 5.62%
DY 1.31 1.22 0.00 1.21 2.51 4.26 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 1.38 1.30 0.93 0.95 1.20 1.17 1.07 4.32%
P/EPS 35.00 53.04 78.91 14.93 19.21 34.86 42.23 -3.07%
EY 2.86 1.89 1.27 6.70 5.21 2.87 2.37 3.18%
DY 1.28 1.15 0.00 1.35 2.37 4.01 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