[VS] YoY TTM 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- 20.87%
YoY- 100.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 722,337 764,890 1,101,063 977,578 668,154 669,667 996,812 -5.22%
PBT 26,417 25,775 93,222 70,018 31,537 26,797 5,737 28.96%
Tax -12,725 -8,410 -20,722 -12,682 -3,786 -5,987 -2,628 30.05%
NP 13,692 17,365 72,500 57,336 27,751 20,810 3,109 28.01%
-
NP to SH 13,630 17,945 72,549 57,704 28,782 20,810 3,109 27.91%
-
Tax Rate 48.17% 32.63% 22.23% 18.11% 12.00% 22.34% 45.81% -
Total Cost 708,645 747,525 1,028,563 920,242 640,403 648,857 993,703 -5.47%
-
Net Worth 362,208 356,436 320,354 281,607 264,023 237,500 217,249 8.88%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 5,011 8,992 26,389 20,597 18,829 4,095 - -
Div Payout % 36.77% 50.11% 36.38% 35.70% 65.42% 19.68% - -
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 362,208 356,436 320,354 281,607 264,023 237,500 217,249 8.88%
NOSH 179,311 179,113 141,125 136,702 138,232 139,705 136,634 4.63%
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 1.90% 2.27% 6.58% 5.87% 4.15% 3.11% 0.31% -
ROE 3.76% 5.03% 22.65% 20.49% 10.90% 8.76% 1.43% -
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 402.84 427.04 780.20 715.11 483.36 479.34 729.55 -9.41%
EPS 7.60 10.02 51.41 42.21 20.82 14.90 2.28 22.20%
DPS 2.80 5.00 18.50 15.00 13.50 2.93 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 18.45 19.54 28.13 24.97 17.07 17.11 25.46 -5.22%
EPS 0.35 0.46 1.85 1.47 0.74 0.53 0.08 27.87%
DPS 0.13 0.23 0.67 0.53 0.48 0.10 0.00 -
NAPS 0.0925 0.0911 0.0818 0.0719 0.0674 0.0607 0.0555 8.88%
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 0.32 0.26 0.33 0.38 0.29 0.24 0.19 9.07%
P/EPS 17.10 10.88 4.94 6.51 6.68 7.79 62.41 -19.40%
EY 5.85 9.19 20.24 15.35 14.98 12.84 1.60 24.10%
DY 2.15 4.59 7.28 5.45 9.71 2.53 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 0.30 0.30 0.29 0.47 0.31 0.25 0.16 11.03%
P/EPS 15.79 12.68 4.36 7.91 7.20 7.92 51.86 -17.97%
EY 6.33 7.89 22.95 12.64 13.88 12.62 1.93 21.88%
DY 2.33 3.94 8.26 4.49 9.00 2.48 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