[VS] YoY TTM Result on 31-Oct-2007 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 7.01%
YoY- 107.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 870,732 714,101 933,188 1,121,070 766,778 639,129 831,574 0.76%
PBT 47,462 8,933 65,036 95,403 43,729 20,886 22,024 13.64%
Tax -15,103 -8,809 -14,126 -20,012 -7,651 -2,420 -4,681 21.54%
NP 32,359 124 50,910 75,391 36,078 18,466 17,343 10.94%
-
NP to SH 33,245 741 50,877 75,860 36,612 18,696 17,343 11.44%
-
Tax Rate 31.82% 98.61% 21.72% 20.98% 17.50% 11.59% 21.25% -
Total Cost 838,373 713,977 882,278 1,045,679 730,700 620,663 814,231 0.48%
-
Net Worth 386,660 359,203 367,880 312,610 286,751 256,694 233,406 8.77%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 15,237 2,318 17,484 31,605 14,538 11,181 4,095 24.46%
Div Payout % 45.83% 312.83% 34.37% 41.66% 39.71% 59.81% 23.61% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 386,660 359,203 367,880 312,610 286,751 256,694 233,406 8.77%
NOSH 179,009 179,601 179,453 142,095 137,861 139,507 136,495 4.62%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 3.72% 0.02% 5.46% 6.72% 4.71% 2.89% 2.09% -
ROE 8.60% 0.21% 13.83% 24.27% 12.77% 7.28% 7.43% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 486.42 397.60 520.02 788.95 556.19 458.13 609.23 -3.68%
EPS 18.57 0.41 28.35 53.39 26.56 13.40 12.71 6.52%
DPS 8.50 1.30 9.74 22.24 10.50 8.00 3.00 18.94%
NAPS 2.16 2.00 2.05 2.20 2.08 1.84 1.71 3.96%
Adjusted Per Share Value based on latest NOSH - 142,095
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 22.24 18.24 23.84 28.64 19.59 16.33 21.24 0.76%
EPS 0.85 0.02 1.30 1.94 0.94 0.48 0.44 11.59%
DPS 0.39 0.06 0.45 0.81 0.37 0.29 0.10 25.44%
NAPS 0.0988 0.0918 0.094 0.0799 0.0733 0.0656 0.0596 8.78%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.60 1.23 1.22 4.02 1.80 1.20 1.18 -
P/RPS 0.33 0.31 0.23 0.51 0.32 0.26 0.19 9.63%
P/EPS 8.62 298.12 4.30 7.53 6.78 8.95 9.29 -1.23%
EY 11.61 0.34 23.24 13.28 14.75 11.17 10.77 1.25%
DY 5.31 1.06 7.99 5.53 5.83 6.67 2.54 13.07%
P/NAPS 0.74 0.62 0.60 1.83 0.87 0.65 0.69 1.17%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 31/12/09 23/12/08 18/12/07 12/12/06 28/12/05 20/12/04 -
Price 2.12 1.28 1.23 3.96 1.71 1.32 1.40 -
P/RPS 0.44 0.32 0.24 0.50 0.31 0.29 0.23 11.41%
P/EPS 11.42 310.24 4.34 7.42 6.44 9.85 11.02 0.59%
EY 8.76 0.32 23.05 13.48 15.53 10.15 9.08 -0.59%
DY 4.01 1.02 7.92 5.62 6.14 6.06 2.14 11.02%
P/NAPS 0.98 0.64 0.60 1.80 0.82 0.72 0.82 3.01%

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