[VS] YoY Quarter Result on 31-Jan-2009 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -73.07%
YoY- -89.15%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 265,769 255,513 181,109 194,785 332,658 264,766 162,148 8.57%
PBT 9,027 14,121 7,066 4,133 28,743 20,862 7,024 4.26%
Tax -2,507 -4,387 -2,618 -2,887 -7,373 -4,486 -1,775 5.92%
NP 6,520 9,734 4,448 1,246 21,370 16,376 5,249 3.67%
-
NP to SH 6,642 10,100 4,435 2,300 21,207 16,595 5,465 3.30%
-
Tax Rate 27.77% 31.07% 37.05% 69.85% 25.65% 21.50% 25.27% -
Total Cost 259,249 245,779 176,661 193,539 311,288 248,390 156,899 8.72%
-
Net Worth 393,801 387,767 366,291 361,171 315,124 276,125 257,258 7.35%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 3,629 4,508 2,693 - 4,258 7,555 7,648 -11.67%
Div Payout % 54.64% 44.64% 60.73% - 20.08% 45.53% 139.95% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 393,801 387,767 366,291 361,171 315,124 276,125 257,258 7.35%
NOSH 181,475 180,357 179,554 179,687 141,947 137,375 139,058 4.53%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 2.45% 3.81% 2.46% 0.64% 6.42% 6.19% 3.24% -
ROE 1.69% 2.60% 1.21% 0.64% 6.73% 6.01% 2.12% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 146.45 141.67 100.87 108.40 234.35 192.73 116.60 3.87%
EPS 3.66 5.60 2.47 1.28 14.94 12.08 3.93 -1.17%
DPS 2.00 2.50 1.50 0.00 3.00 5.50 5.50 -15.50%
NAPS 2.17 2.15 2.04 2.01 2.22 2.01 1.85 2.69%
Adjusted Per Share Value based on latest NOSH - 179,687
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 6.76 6.50 4.61 4.96 8.46 6.74 4.13 8.55%
EPS 0.17 0.26 0.11 0.06 0.54 0.42 0.14 3.28%
DPS 0.09 0.11 0.07 0.00 0.11 0.19 0.19 -11.70%
NAPS 0.1002 0.0987 0.0932 0.0919 0.0802 0.0703 0.0655 7.33%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 1.59 1.91 1.23 1.23 2.48 2.19 1.29 -
P/RPS 1.09 1.35 1.22 1.13 1.06 1.14 1.11 -0.30%
P/EPS 43.44 34.11 49.80 96.09 16.60 18.13 32.82 4.78%
EY 2.30 2.93 2.01 1.04 6.02 5.52 3.05 -4.59%
DY 1.26 1.31 1.22 0.00 1.21 2.51 4.26 -18.36%
P/NAPS 0.73 0.89 0.60 0.61 1.12 1.09 0.70 0.70%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 31/03/11 30/03/10 31/03/09 27/03/08 30/03/07 23/03/06 -
Price 1.55 1.96 1.31 1.01 2.23 2.32 1.37 -
P/RPS 1.06 1.38 1.30 0.93 0.95 1.20 1.17 -1.63%
P/EPS 42.35 35.00 53.04 78.91 14.93 19.21 34.86 3.29%
EY 2.36 2.86 1.89 1.27 6.70 5.21 2.87 -3.20%
DY 1.29 1.28 1.15 0.00 1.35 2.37 4.01 -17.21%
P/NAPS 0.71 0.91 0.64 0.50 1.00 1.15 0.74 -0.68%

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