[VS] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -43.87%
YoY- -75.27%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,096,963 1,014,472 722,337 764,890 1,101,063 977,578 668,154 8.60%
PBT 43,148 56,898 26,417 25,775 93,222 70,018 31,537 5.35%
Tax -26,422 -16,288 -12,725 -8,410 -20,722 -12,682 -3,786 38.19%
NP 16,726 40,610 13,692 17,365 72,500 57,336 27,751 -8.08%
-
NP to SH 24,930 40,963 13,630 17,945 72,549 57,704 28,782 -2.36%
-
Tax Rate 61.24% 28.63% 48.17% 32.63% 22.23% 18.11% 12.00% -
Total Cost 1,080,237 973,862 708,645 747,525 1,028,563 920,242 640,403 9.09%
-
Net Worth 402,205 397,262 362,208 356,436 320,354 281,607 264,023 7.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 21,764 19,774 5,011 8,992 26,389 20,597 18,829 2.44%
Div Payout % 87.30% 48.27% 36.77% 50.11% 36.38% 35.70% 65.42% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 402,205 397,262 362,208 356,436 320,354 281,607 264,023 7.26%
NOSH 181,173 181,398 179,311 179,113 141,125 136,702 138,232 4.60%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 1.52% 4.00% 1.90% 2.27% 6.58% 5.87% 4.15% -
ROE 6.20% 10.31% 3.76% 5.03% 22.65% 20.49% 10.90% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 605.48 559.25 402.84 427.04 780.20 715.11 483.36 3.82%
EPS 13.76 22.58 7.60 10.02 51.41 42.21 20.82 -6.66%
DPS 12.00 11.00 2.80 5.00 18.50 15.00 13.50 -1.94%
NAPS 2.22 2.19 2.02 1.99 2.27 2.06 1.91 2.53%
Adjusted Per Share Value based on latest NOSH - 179,113
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 28.02 25.91 18.45 19.54 28.13 24.97 17.07 8.60%
EPS 0.64 1.05 0.35 0.46 1.85 1.47 0.74 -2.38%
DPS 0.56 0.51 0.13 0.23 0.67 0.53 0.48 2.60%
NAPS 0.1027 0.1015 0.0925 0.0911 0.0818 0.0719 0.0674 7.26%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.59 1.90 1.30 1.09 2.54 2.75 1.39 -
P/RPS 0.26 0.34 0.32 0.26 0.33 0.38 0.29 -1.80%
P/EPS 11.55 8.41 17.10 10.88 4.94 6.51 6.68 9.54%
EY 8.65 11.89 5.85 9.19 20.24 15.35 14.98 -8.73%
DY 7.55 5.79 2.15 4.59 7.28 5.45 9.71 -4.10%
P/NAPS 0.72 0.87 0.64 0.55 1.12 1.33 0.73 -0.22%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 27/06/11 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 -
Price 1.58 1.66 1.20 1.27 2.24 3.34 1.50 -
P/RPS 0.26 0.30 0.30 0.30 0.29 0.47 0.31 -2.88%
P/EPS 11.48 7.35 15.79 12.68 4.36 7.91 7.20 8.07%
EY 8.71 13.60 6.33 7.89 22.95 12.64 13.88 -7.46%
DY 7.59 6.63 2.33 3.94 8.26 4.49 9.00 -2.79%
P/NAPS 0.71 0.76 0.59 0.64 0.99 1.62 0.79 -1.76%

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