[VS] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -59.44%
YoY- -87.33%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,113,472 1,019,945 734,209 737,541 1,098,550 1,063,452 664,402 8.97%
PBT 49,570 60,524 33,752 15,890 88,676 83,253 37,778 4.62%
Tax -12,989 -17,662 -13,662 -8,454 -19,377 -16,754 -5,678 14.77%
NP 36,581 42,861 20,089 7,436 69,298 66,498 32,100 2.19%
-
NP to SH 38,513 42,234 20,004 8,796 69,432 67,218 33,474 2.36%
-
Tax Rate 26.20% 29.18% 40.48% 53.20% 21.85% 20.12% 15.03% -
Total Cost 1,076,890 977,084 714,120 730,105 1,029,252 996,953 632,302 9.27%
-
Net Worth 402,793 395,048 362,079 356,739 321,741 282,900 265,370 7.19%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 21,772 14,430 3,584 - 11,338 18,310 10,188 13.47%
Div Payout % 56.53% 34.17% 17.92% - 16.33% 27.24% 30.44% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 402,793 395,048 362,079 356,739 321,741 282,900 265,370 7.19%
NOSH 181,438 180,387 179,247 179,266 141,736 137,330 138,937 4.54%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 3.29% 4.20% 2.74% 1.01% 6.31% 6.25% 4.83% -
ROE 9.56% 10.69% 5.52% 2.47% 21.58% 23.76% 12.61% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 613.69 565.42 409.61 411.42 775.07 774.37 478.20 4.24%
EPS 21.23 23.41 11.16 4.91 48.99 48.95 24.09 -2.08%
DPS 12.00 8.00 2.00 0.00 8.00 13.33 7.33 8.55%
NAPS 2.22 2.19 2.02 1.99 2.27 2.06 1.91 2.53%
Adjusted Per Share Value based on latest NOSH - 179,113
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 28.30 25.93 18.66 18.75 27.92 27.03 16.89 8.97%
EPS 0.98 1.07 0.51 0.22 1.76 1.71 0.85 2.39%
DPS 0.55 0.37 0.09 0.00 0.29 0.47 0.26 13.28%
NAPS 0.1024 0.1004 0.092 0.0907 0.0818 0.0719 0.0675 7.18%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.59 1.90 1.30 1.09 2.54 2.75 1.39 -
P/RPS 0.26 0.34 0.32 0.26 0.33 0.36 0.29 -1.80%
P/EPS 7.49 8.12 11.65 22.21 5.19 5.62 5.77 4.44%
EY 13.35 12.32 8.58 4.50 19.29 17.80 17.33 -4.25%
DY 7.55 4.21 1.54 0.00 3.15 4.85 5.28 6.13%
P/NAPS 0.72 0.87 0.64 0.55 1.12 1.33 0.73 -0.22%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 27/06/11 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 -
Price 1.58 1.66 1.20 1.27 2.24 3.34 1.50 -
P/RPS 0.26 0.29 0.29 0.31 0.29 0.43 0.31 -2.88%
P/EPS 7.44 7.09 10.75 25.88 4.57 6.82 6.23 2.99%
EY 13.43 14.10 9.30 3.86 21.87 14.65 16.06 -2.93%
DY 7.59 4.82 1.67 0.00 3.57 3.99 4.89 7.59%
P/NAPS 0.71 0.76 0.59 0.64 0.99 1.62 0.79 -1.76%

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