[VS] QoQ Annualized Quarter Result on 31-Jul-2008 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -8.66%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 737,541 764,704 750,268 1,035,647 1,098,550 1,245,368 1,160,104 -26.08%
PBT 15,890 31,412 46,292 80,364 88,676 111,288 107,604 -72.09%
Tax -8,454 -12,220 -12,892 -16,602 -19,377 -26,144 -22,796 -48.41%
NP 7,436 19,192 33,400 63,762 69,298 85,144 84,808 -80.29%
-
NP to SH 8,796 21,684 34,168 63,422 69,432 84,588 84,348 -77.87%
-
Tax Rate 53.20% 38.90% 27.85% 20.66% 21.85% 23.49% 21.19% -
Total Cost 730,105 745,512 716,868 971,885 1,029,252 1,160,224 1,075,296 -22.76%
-
Net Worth 356,739 360,801 367,880 352,740 321,741 315,287 312,610 9.21%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - 19,596 11,338 8,521 - -
Div Payout % - - - 30.90% 16.33% 10.07% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 356,739 360,801 367,880 352,740 321,741 315,287 312,610 9.21%
NOSH 179,266 179,503 179,453 178,151 141,736 142,021 142,095 16.77%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 1.01% 2.51% 4.45% 6.16% 6.31% 6.84% 7.31% -
ROE 2.47% 6.01% 9.29% 17.98% 21.58% 26.83% 26.98% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 411.42 426.01 418.08 581.33 775.07 876.89 816.42 -36.70%
EPS 4.91 12.08 19.04 35.60 48.99 59.56 59.36 -81.04%
DPS 0.00 0.00 0.00 11.00 8.00 6.00 0.00 -
NAPS 1.99 2.01 2.05 1.98 2.27 2.22 2.20 -6.47%
Adjusted Per Share Value based on latest NOSH - 179,841
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 18.75 19.44 19.07 26.32 27.92 31.65 29.49 -26.07%
EPS 0.22 0.55 0.87 1.61 1.76 2.15 2.14 -78.08%
DPS 0.00 0.00 0.00 0.50 0.29 0.22 0.00 -
NAPS 0.0907 0.0917 0.0935 0.0897 0.0818 0.0801 0.0795 9.19%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.09 1.23 1.22 1.75 2.54 2.48 4.02 -
P/RPS 0.26 0.29 0.29 0.30 0.33 0.28 0.49 -34.48%
P/EPS 22.21 10.18 6.41 4.92 5.19 4.16 6.77 120.94%
EY 4.50 9.82 15.61 20.34 19.29 24.02 14.77 -54.75%
DY 0.00 0.00 0.00 6.29 3.15 2.42 0.00 -
P/NAPS 0.55 0.61 0.60 0.88 1.12 1.12 1.83 -55.16%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 23/12/08 25/09/08 26/06/08 27/03/08 18/12/07 -
Price 1.27 1.01 1.23 1.68 2.24 2.23 3.96 -
P/RPS 0.31 0.24 0.29 0.29 0.29 0.25 0.49 -26.32%
P/EPS 25.88 8.36 6.46 4.72 4.57 3.74 6.67 147.12%
EY 3.86 11.96 15.48 21.19 21.87 26.71 14.99 -59.55%
DY 0.00 0.00 0.00 6.55 3.57 2.69 0.00 -
P/NAPS 0.64 0.50 0.60 0.85 0.99 1.00 1.80 -49.84%

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