[VS] YoY TTM 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- 6.08%
YoY- 68.56%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 945,136 700,425 795,315 1,188,962 869,396 641,204 764,764 3.59%
PBT 54,517 11,866 40,426 103,284 57,567 22,013 24,865 13.97%
Tax -16,872 -8,540 -9,640 -22,899 -10,362 -2,368 -5,947 18.97%
NP 37,645 3,326 30,786 80,385 47,205 19,645 18,918 12.14%
-
NP to SH 38,910 2,876 31,970 80,472 47,742 20,091 18,918 12.76%
-
Tax Rate 30.95% 71.97% 23.85% 22.17% 18.00% 10.76% 23.92% -
Total Cost 907,491 697,099 764,529 1,108,577 822,191 621,559 745,846 3.32%
-
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 17,053 5,011 13,225 28,307 14,446 18,829 4,095 26.82%
Div Payout % 43.83% 174.25% 41.37% 35.18% 30.26% 93.72% 21.65% -
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 3.98% 0.47% 3.87% 6.76% 5.43% 3.06% 2.47% -
ROE 10.03% 0.79% 8.85% 25.54% 17.29% 7.81% 8.00% -
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 524.04 390.09 442.61 837.61 632.86 461.10 556.19 -0.98%
EPS 21.57 1.60 17.79 56.69 34.75 14.45 13.76 7.77%
DPS 9.50 2.80 7.36 19.94 10.50 13.50 3.00 21.17%
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 24.02 17.80 20.22 30.22 22.10 16.30 19.44 3.58%
EPS 0.99 0.07 0.81 2.05 1.21 0.51 0.48 12.81%
DPS 0.43 0.13 0.34 0.72 0.37 0.48 0.10 27.50%
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 0.36 0.32 0.28 0.30 0.35 0.28 0.25 6.26%
P/EPS 8.85 76.79 6.91 4.37 6.30 8.93 10.18 -2.30%
EY 11.30 1.30 14.47 22.86 15.87 11.20 9.83 2.34%
DY 4.97 2.28 5.98 8.04 4.79 10.47 2.14 15.07%
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 0.37 0.34 0.23 0.27 0.37 0.30 0.22 9.04%
P/EPS 9.09 81.79 5.68 3.93 6.68 9.48 9.09 0.00%
EY 11.01 1.22 17.62 25.42 14.98 10.55 11.01 0.00%
DY 4.85 2.14 7.29 8.94 4.53 9.85 2.40 12.43%
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