[VS] YoY Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -36.54%
YoY- -74.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,096,414 1,005,814 715,882 764,704 1,245,368 1,016,922 634,712 9.53%
PBT 43,914 64,498 29,102 31,412 111,288 83,030 39,720 1.68%
Tax -9,754 -18,830 -11,662 -12,220 -26,144 -17,856 -5,882 8.79%
NP 34,160 45,668 17,440 19,192 85,144 65,174 33,838 0.15%
-
NP to SH 36,464 46,228 16,988 21,684 84,588 65,422 34,730 0.81%
-
Tax Rate 22.21% 29.19% 40.07% 38.90% 23.49% 21.51% 14.81% -
Total Cost 1,062,254 960,146 698,442 745,512 1,160,224 951,748 600,874 9.95%
-
Net Worth 393,666 386,431 365,564 360,801 315,287 276,605 257,620 7.31%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 25,397 16,176 5,375 - 8,521 15,137 15,317 8.78%
Div Payout % 69.65% 34.99% 31.65% - 10.07% 23.14% 44.11% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 393,666 386,431 365,564 360,801 315,287 276,605 257,620 7.31%
NOSH 181,412 179,735 179,198 179,503 142,021 137,614 139,254 4.50%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 3.12% 4.54% 2.44% 2.51% 6.84% 6.41% 5.33% -
ROE 9.26% 11.96% 4.65% 6.01% 26.83% 23.65% 13.48% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 604.37 559.61 399.49 426.01 876.89 738.96 455.79 4.81%
EPS 20.10 25.72 9.48 12.08 59.56 47.54 24.94 -3.53%
DPS 14.00 9.00 3.00 0.00 6.00 11.00 11.00 4.09%
NAPS 2.17 2.15 2.04 2.01 2.22 2.01 1.85 2.69%
Adjusted Per Share Value based on latest NOSH - 179,687
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 27.87 25.57 18.20 19.44 31.65 25.85 16.13 9.53%
EPS 0.93 1.18 0.43 0.55 2.15 1.66 0.88 0.92%
DPS 0.65 0.41 0.14 0.00 0.22 0.38 0.39 8.88%
NAPS 0.1001 0.0982 0.0929 0.0917 0.0801 0.0703 0.0655 7.32%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 1.59 1.91 1.23 1.23 2.48 2.19 1.29 -
P/RPS 0.26 0.34 0.31 0.29 0.28 0.30 0.28 -1.22%
P/EPS 7.91 7.43 12.97 10.18 4.16 4.61 5.17 7.34%
EY 12.64 13.47 7.71 9.82 24.02 21.71 19.33 -6.83%
DY 8.81 4.71 2.44 0.00 2.42 5.02 8.53 0.53%
P/NAPS 0.73 0.89 0.60 0.61 1.12 1.09 0.70 0.70%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 31/03/11 30/03/10 31/03/09 27/03/08 30/03/07 23/03/06 -
Price 1.55 1.96 1.31 1.01 2.23 2.32 1.37 -
P/RPS 0.26 0.35 0.33 0.24 0.25 0.31 0.30 -2.35%
P/EPS 7.71 7.62 13.82 8.36 3.74 4.88 5.49 5.82%
EY 12.97 13.12 7.24 11.96 26.71 20.49 18.20 -5.48%
DY 9.03 4.59 2.29 0.00 2.69 4.74 8.03 1.97%
P/NAPS 0.71 0.91 0.64 0.50 1.00 1.15 0.74 -0.68%

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