[VS] QoQ Cumulative 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- 21.79%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 553,156 382,352 187,567 1,035,647 823,913 622,684 290,026 53.85%
PBT 11,918 15,706 11,573 80,364 66,507 55,644 26,901 -41.91%
Tax -6,341 -6,110 -3,223 -16,602 -14,533 -13,072 -5,699 7.38%
NP 5,577 9,596 8,350 63,762 51,974 42,572 21,202 -58.97%
-
NP to SH 6,597 10,842 8,542 63,422 52,074 42,294 21,087 -53.94%
-
Tax Rate 53.21% 38.90% 27.85% 20.66% 21.85% 23.49% 21.19% -
Total Cost 547,579 372,756 179,217 971,885 771,939 580,112 268,824 60.75%
-
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 8,504 4,260 - -
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 1.85% 3.00% 2.32% 17.98% 16.19% 13.41% 6.75% -
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 308.57 213.01 104.52 581.33 581.30 438.44 204.11 31.75%
EPS 3.68 6.04 4.76 35.60 36.74 29.78 14.84 -60.56%
DPS 0.00 0.00 0.00 11.00 6.00 3.00 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 14.06 9.72 4.77 26.33 20.95 15.83 7.37 53.88%
EPS 0.17 0.28 0.22 1.61 1.32 1.08 0.54 -53.75%
DPS 0.00 0.00 0.00 0.50 0.22 0.11 0.00 -
NAPS 0.0907 0.0917 0.0935 0.0897 0.0818 0.0802 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 0.35 0.58 1.17 0.30 0.44 0.57 1.97 -68.42%
P/EPS 29.62 20.36 25.63 4.92 6.91 8.33 27.09 6.13%
EY 3.38 4.91 3.90 20.34 14.46 12.01 3.69 -5.68%
DY 0.00 0.00 0.00 6.29 2.36 1.21 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 0.41 0.47 1.18 0.29 0.39 0.51 1.94 -64.55%
P/EPS 34.51 16.72 25.84 4.72 6.10 7.49 26.68 18.73%
EY 2.90 5.98 3.87 21.19 16.40 13.35 3.75 -15.76%
DY 0.00 0.00 0.00 6.55 2.68 1.35 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