[VS] YoY Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 29.04%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 724,836 1,035,647 1,074,739 678,291 672,103 920,274 985,441 -4.98%
PBT 13,021 80,364 89,155 35,912 22,339 12,822 15,047 -2.37%
Tax -8,819 -16,602 -18,755 -4,375 -2,535 -5,895 -6,798 4.42%
NP 4,202 63,762 70,400 31,537 19,804 6,927 8,249 -10.62%
-
NP to SH 5,224 63,422 70,889 32,396 19,804 6,927 8,249 -7.32%
-
Tax Rate 67.73% 20.66% 21.04% 12.18% 11.35% 45.98% 45.18% -
Total Cost 720,634 971,885 1,004,339 646,754 652,299 913,347 977,192 -4.94%
-
Net Worth 359,037 352,740 288,663 257,947 242,187 224,956 222,833 8.26%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 2,333 19,596 31,225 14,561 11,071 4,115 - -
Div Payout % 44.67% 30.90% 44.05% 44.95% 55.90% 59.41% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 359,037 352,740 288,663 257,947 242,187 224,956 222,833 8.26%
NOSH 179,518 178,151 138,780 138,681 138,392 137,168 138,406 4.42%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 0.58% 6.16% 6.55% 4.65% 2.95% 0.75% 0.84% -
ROE 1.46% 17.98% 24.56% 12.56% 8.18% 3.08% 3.70% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 403.77 581.33 774.42 489.10 485.65 670.91 711.99 -9.01%
EPS 2.91 35.60 51.08 23.36 14.31 5.05 5.96 -11.25%
DPS 1.30 11.00 22.50 10.50 8.00 3.00 0.00 -
NAPS 2.00 1.98 2.08 1.86 1.75 1.64 1.61 3.67%
Adjusted Per Share Value based on latest NOSH - 137,807
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 18.42 26.32 27.32 17.24 17.08 23.39 25.05 -4.99%
EPS 0.13 1.61 1.80 0.82 0.50 0.18 0.21 -7.67%
DPS 0.06 0.50 0.79 0.37 0.28 0.10 0.00 -
NAPS 0.0913 0.0897 0.0734 0.0656 0.0616 0.0572 0.0566 8.28%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.38 1.75 3.84 1.40 1.10 1.19 1.68 -
P/RPS 0.34 0.30 0.50 0.29 0.23 0.18 0.24 5.97%
P/EPS 47.42 4.92 7.52 5.99 7.69 23.56 28.19 9.04%
EY 2.11 20.34 13.30 16.69 13.01 4.24 3.55 -8.29%
DY 0.94 6.29 5.86 7.50 7.27 2.52 0.00 -
P/NAPS 0.69 0.88 1.85 0.75 0.63 0.73 1.04 -6.60%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 25/09/08 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 -
Price 1.22 1.68 4.00 1.59 1.18 1.11 1.52 -
P/RPS 0.30 0.29 0.52 0.33 0.24 0.17 0.21 6.11%
P/EPS 41.92 4.72 7.83 6.81 8.25 21.98 25.50 8.62%
EY 2.39 21.19 12.77 14.69 12.13 4.55 3.92 -7.90%
DY 1.07 6.55 5.63 6.60 6.78 2.70 0.00 -
P/NAPS 0.61 0.85 1.92 0.85 0.67 0.68 0.94 -6.94%

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