[VS] QoQ TTM 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- -12.58%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 764,890 795,315 933,188 1,035,647 1,101,063 1,188,962 1,121,070 -22.51%
PBT 25,775 40,426 65,036 80,364 93,222 103,284 95,403 -58.24%
Tax -8,410 -9,640 -14,126 -16,602 -20,722 -22,899 -20,012 -43.92%
NP 17,365 30,786 50,910 63,762 72,500 80,385 75,391 -62.45%
-
NP to SH 17,945 31,970 50,877 63,422 72,549 80,472 75,860 -61.78%
-
Tax Rate 32.63% 23.85% 21.72% 20.66% 22.23% 22.17% 20.98% -
Total Cost 747,525 764,529 882,278 971,885 1,028,563 1,108,577 1,045,679 -20.06%
-
Net Worth 356,436 361,171 367,880 356,086 320,354 315,124 312,610 9.14%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 8,992 13,225 17,484 17,484 26,389 28,307 31,605 -56.77%
Div Payout % 50.11% 41.37% 34.37% 27.57% 36.38% 35.18% 41.66% -
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 356,436 361,171 367,880 356,086 320,354 315,124 312,610 9.14%
NOSH 179,113 179,687 179,453 179,841 141,125 141,947 142,095 16.70%
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 2.27% 3.87% 5.46% 6.16% 6.58% 6.76% 6.72% -
ROE 5.03% 8.85% 13.83% 17.81% 22.65% 25.54% 24.27% -
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 427.04 442.61 520.02 575.87 780.20 837.61 788.95 -33.60%
EPS 10.02 17.79 28.35 35.27 51.41 56.69 53.39 -67.25%
DPS 5.00 7.36 9.74 9.72 18.50 19.94 22.24 -63.06%
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 19.44 20.22 23.72 26.32 27.99 30.22 28.50 -22.53%
EPS 0.46 0.81 1.29 1.61 1.84 2.05 1.93 -61.59%
DPS 0.23 0.34 0.44 0.44 0.67 0.72 0.80 -56.47%
NAPS 0.0906 0.0918 0.0935 0.0905 0.0814 0.0801 0.0795 9.11%
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 0.28 0.23 0.30 0.33 0.30 0.51 -36.20%
P/EPS 10.88 6.91 4.30 4.96 4.94 4.37 7.53 27.83%
EY 9.19 14.47 23.24 20.15 20.24 22.86 13.28 -21.78%
DY 4.59 5.98 7.99 5.56 7.28 8.04 5.53 -11.69%
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 0.30 0.23 0.24 0.29 0.29 0.27 0.50 -28.88%
P/EPS 12.68 5.68 4.34 4.76 4.36 3.93 7.42 42.98%
EY 7.89 17.62 23.05 20.99 22.95 25.42 13.48 -30.05%
DY 3.94 7.29 7.92 5.79 8.26 8.94 5.62 -21.09%
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