[VS] YoY TTM Result on 30-Apr-2008 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -9.85%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 1,014,472 722,337 764,890 1,101,063 977,578 668,154 669,667 7.16%
PBT 56,898 26,417 25,775 93,222 70,018 31,537 26,797 13.36%
Tax -16,288 -12,725 -8,410 -20,722 -12,682 -3,786 -5,987 18.14%
NP 40,610 13,692 17,365 72,500 57,336 27,751 20,810 11.78%
-
NP to SH 40,963 13,630 17,945 72,549 57,704 28,782 20,810 11.94%
-
Tax Rate 28.63% 48.17% 32.63% 22.23% 18.11% 12.00% 22.34% -
Total Cost 973,862 708,645 747,525 1,028,563 920,242 640,403 648,857 6.99%
-
Net Worth 397,262 362,208 356,436 320,354 281,607 264,023 237,500 8.94%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 19,774 5,011 8,992 26,389 20,597 18,829 4,095 29.99%
Div Payout % 48.27% 36.77% 50.11% 36.38% 35.70% 65.42% 19.68% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 397,262 362,208 356,436 320,354 281,607 264,023 237,500 8.94%
NOSH 181,398 179,311 179,113 141,125 136,702 138,232 139,705 4.44%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 4.00% 1.90% 2.27% 6.58% 5.87% 4.15% 3.11% -
ROE 10.31% 3.76% 5.03% 22.65% 20.49% 10.90% 8.76% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 559.25 402.84 427.04 780.20 715.11 483.36 479.34 2.60%
EPS 22.58 7.60 10.02 51.41 42.21 20.82 14.90 7.17%
DPS 11.00 2.80 5.00 18.50 15.00 13.50 2.93 24.65%
NAPS 2.19 2.02 1.99 2.27 2.06 1.91 1.70 4.30%
Adjusted Per Share Value based on latest NOSH - 141,125
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 25.91 18.45 19.54 28.13 24.97 17.07 17.11 7.15%
EPS 1.05 0.35 0.46 1.85 1.47 0.74 0.53 12.06%
DPS 0.51 0.13 0.23 0.67 0.53 0.48 0.10 31.18%
NAPS 0.1015 0.0925 0.0911 0.0818 0.0719 0.0674 0.0607 8.94%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.90 1.30 1.09 2.54 2.75 1.39 1.16 -
P/RPS 0.34 0.32 0.26 0.33 0.38 0.29 0.24 5.97%
P/EPS 8.41 17.10 10.88 4.94 6.51 6.68 7.79 1.28%
EY 11.89 5.85 9.19 20.24 15.35 14.98 12.84 -1.27%
DY 5.79 2.15 4.59 7.28 5.45 9.71 2.53 14.78%
P/NAPS 0.87 0.64 0.55 1.12 1.33 0.73 0.68 4.19%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 27/06/11 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 30/06/05 -
Price 1.66 1.20 1.27 2.24 3.34 1.50 1.18 -
P/RPS 0.30 0.30 0.30 0.29 0.47 0.31 0.25 3.08%
P/EPS 7.35 15.79 12.68 4.36 7.91 7.20 7.92 -1.23%
EY 13.60 6.33 7.89 22.95 12.64 13.88 12.62 1.25%
DY 6.63 2.33 3.94 8.26 4.49 9.00 2.48 17.79%
P/NAPS 0.76 0.59 0.64 0.99 1.62 0.79 0.69 1.62%

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