[VS] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 2.75%
YoY- 100.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 734,209 737,541 1,098,550 1,063,452 664,402 669,668 1,003,810 -5.07%
PBT 33,752 15,890 88,676 83,253 37,778 25,514 6,881 30.33%
Tax -13,662 -8,454 -19,377 -16,754 -5,678 -4,010 -3,888 23.28%
NP 20,089 7,436 69,298 66,498 32,100 21,504 2,993 37.32%
-
NP to SH 20,004 8,796 69,432 67,218 33,474 21,504 2,993 37.22%
-
Tax Rate 40.48% 53.20% 21.85% 20.12% 15.03% 15.72% 56.50% -
Total Cost 714,120 730,105 1,029,252 996,953 632,302 648,164 1,000,817 -5.46%
-
Net Worth 362,079 356,739 321,741 282,900 265,370 234,538 218,990 8.73%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 3,584 - 11,338 18,310 10,188 - - -
Div Payout % 17.92% - 16.33% 27.24% 30.44% - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 362,079 356,739 321,741 282,900 265,370 234,538 218,990 8.73%
NOSH 179,247 179,266 141,736 137,330 138,937 137,964 137,730 4.48%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 2.74% 1.01% 6.31% 6.25% 4.83% 3.21% 0.30% -
ROE 5.52% 2.47% 21.58% 23.76% 12.61% 9.17% 1.37% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 409.61 411.42 775.07 774.37 478.20 485.39 728.82 -9.15%
EPS 11.16 4.91 48.99 48.95 24.09 15.59 2.17 31.36%
DPS 2.00 0.00 8.00 13.33 7.33 0.00 0.00 -
NAPS 2.02 1.99 2.27 2.06 1.91 1.70 1.59 4.06%
Adjusted Per Share Value based on latest NOSH - 136,702
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 18.66 18.75 27.93 27.03 16.89 17.02 25.52 -5.08%
EPS 0.51 0.22 1.77 1.71 0.85 0.55 0.08 36.15%
DPS 0.09 0.00 0.29 0.47 0.26 0.00 0.00 -
NAPS 0.092 0.0907 0.0818 0.0719 0.0675 0.0596 0.0557 8.71%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.30 1.09 2.54 2.75 1.39 1.16 1.42 -
P/RPS 0.32 0.26 0.33 0.36 0.29 0.24 0.19 9.07%
P/EPS 11.65 22.21 5.19 5.62 5.77 7.44 65.34 -24.96%
EY 8.58 4.50 19.29 17.80 17.33 13.44 1.53 33.27%
DY 1.54 0.00 3.15 4.85 5.28 0.00 0.00 -
P/NAPS 0.64 0.55 1.12 1.33 0.73 0.68 0.89 -5.34%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.20 1.27 2.24 3.34 1.50 1.18 1.18 -
P/RPS 0.29 0.31 0.29 0.43 0.31 0.24 0.16 10.41%
P/EPS 10.75 25.88 4.57 6.82 6.23 7.57 54.29 -23.64%
EY 9.30 3.86 21.87 14.65 16.06 13.21 1.84 30.98%
DY 1.67 0.00 3.57 3.99 4.89 0.00 0.00 -
P/NAPS 0.59 0.64 0.99 1.62 0.79 0.69 0.74 -3.70%

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