[VS] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 13.01%
YoY- 95.83%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 714,101 933,188 1,121,070 766,778 639,129 831,574 996,225 -5.39%
PBT 8,933 65,036 95,403 43,729 20,886 22,024 10,361 -2.43%
Tax -8,809 -14,126 -20,012 -7,651 -2,420 -4,681 -4,630 11.30%
NP 124 50,910 75,391 36,078 18,466 17,343 5,731 -47.18%
-
NP to SH 741 50,877 75,860 36,612 18,696 17,343 5,731 -28.86%
-
Tax Rate 98.61% 21.72% 20.98% 17.50% 11.59% 21.25% 44.69% -
Total Cost 713,977 882,278 1,045,679 730,700 620,663 814,231 990,494 -5.30%
-
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 2,318 17,484 31,605 14,538 11,181 4,095 4,180 -9.35%
Div Payout % 312.83% 34.37% 41.66% 39.71% 59.81% 23.61% 72.95% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
NOSH 179,601 179,453 142,095 137,861 139,507 136,495 138,609 4.40%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 0.02% 5.46% 6.72% 4.71% 2.89% 2.09% 0.58% -
ROE 0.21% 13.83% 24.27% 12.77% 7.28% 7.43% 2.58% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 397.60 520.02 788.95 556.19 458.13 609.23 718.73 -9.38%
EPS 0.41 28.35 53.39 26.56 13.40 12.71 4.13 -31.92%
DPS 1.30 9.74 22.24 10.50 8.00 3.00 3.02 -13.09%
NAPS 2.00 2.05 2.20 2.08 1.84 1.71 1.60 3.78%
Adjusted Per Share Value based on latest NOSH - 137,861
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 18.15 23.72 28.50 19.49 16.25 21.14 25.32 -5.39%
EPS 0.02 1.29 1.93 0.93 0.48 0.44 0.15 -28.50%
DPS 0.06 0.44 0.80 0.37 0.28 0.10 0.11 -9.60%
NAPS 0.0913 0.0935 0.0795 0.0729 0.0652 0.0593 0.0564 8.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.23 1.22 4.02 1.80 1.20 1.18 1.70 -
P/RPS 0.31 0.23 0.51 0.32 0.26 0.19 0.24 4.35%
P/EPS 298.12 4.30 7.53 6.78 8.95 9.29 41.12 39.07%
EY 0.34 23.24 13.28 14.75 11.17 10.77 2.43 -27.92%
DY 1.06 7.99 5.53 5.83 6.67 2.54 1.77 -8.18%
P/NAPS 0.62 0.60 1.83 0.87 0.65 0.69 1.06 -8.54%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/09 23/12/08 18/12/07 12/12/06 28/12/05 20/12/04 29/12/03 -
Price 1.28 1.23 3.96 1.71 1.32 1.40 1.55 -
P/RPS 0.32 0.24 0.50 0.31 0.29 0.23 0.22 6.43%
P/EPS 310.24 4.34 7.42 6.44 9.85 11.02 37.49 42.17%
EY 0.32 23.05 13.48 15.53 10.15 9.08 2.67 -29.76%
DY 1.02 7.92 5.62 6.14 6.06 2.14 1.95 -10.22%
P/NAPS 0.64 0.60 1.80 0.82 0.72 0.82 0.97 -6.68%

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