[VS] YoY Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 40.61%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 800,170 724,836 1,035,647 1,074,739 678,291 672,103 920,274 -2.30%
PBT 36,819 13,021 80,364 89,155 35,912 22,339 12,822 19.21%
Tax -13,288 -8,819 -16,602 -18,755 -4,375 -2,535 -5,895 14.49%
NP 23,531 4,202 63,762 70,400 31,537 19,804 6,927 22.59%
-
NP to SH 24,290 5,224 63,422 70,889 32,396 19,804 6,927 23.24%
-
Tax Rate 36.09% 67.73% 20.66% 21.04% 12.18% 11.35% 45.98% -
Total Cost 776,639 720,634 971,885 1,004,339 646,754 652,299 913,347 -2.66%
-
Net Worth 374,657 359,037 352,740 288,663 257,947 242,187 224,956 8.86%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 11,652 2,333 19,596 31,225 14,561 11,071 4,115 18.93%
Div Payout % 47.97% 44.67% 30.90% 44.05% 44.95% 55.90% 59.41% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 374,657 359,037 352,740 288,663 257,947 242,187 224,956 8.86%
NOSH 179,261 179,518 178,151 138,780 138,681 138,392 137,168 4.55%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 2.94% 0.58% 6.16% 6.55% 4.65% 2.95% 0.75% -
ROE 6.48% 1.46% 17.98% 24.56% 12.56% 8.18% 3.08% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 446.37 403.77 581.33 774.42 489.10 485.65 670.91 -6.56%
EPS 13.55 2.91 35.60 51.08 23.36 14.31 5.05 17.87%
DPS 6.50 1.30 11.00 22.50 10.50 8.00 3.00 13.74%
NAPS 2.09 2.00 1.98 2.08 1.86 1.75 1.64 4.12%
Adjusted Per Share Value based on latest NOSH - 143,181
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 20.34 18.43 26.33 27.32 17.24 17.09 23.39 -2.30%
EPS 0.62 0.13 1.61 1.80 0.82 0.50 0.18 22.87%
DPS 0.30 0.06 0.50 0.79 0.37 0.28 0.10 20.08%
NAPS 0.0952 0.0913 0.0897 0.0734 0.0656 0.0616 0.0572 8.85%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.22 1.38 1.75 3.84 1.40 1.10 1.19 -
P/RPS 0.27 0.34 0.30 0.50 0.29 0.23 0.18 6.98%
P/EPS 9.00 47.42 4.92 7.52 5.99 7.69 23.56 -14.81%
EY 11.11 2.11 20.34 13.30 16.69 13.01 4.24 17.40%
DY 5.33 0.94 6.29 5.86 7.50 7.27 2.52 13.29%
P/NAPS 0.58 0.69 0.88 1.85 0.75 0.63 0.73 -3.75%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 25/09/08 28/09/07 26/09/06 29/09/05 30/09/04 -
Price 1.42 1.22 1.68 4.00 1.59 1.18 1.11 -
P/RPS 0.32 0.30 0.29 0.52 0.33 0.24 0.17 11.11%
P/EPS 10.48 41.92 4.72 7.83 6.81 8.25 21.98 -11.60%
EY 9.54 2.39 21.19 12.77 14.69 12.13 4.55 13.12%
DY 4.58 1.07 6.55 5.63 6.60 6.78 2.70 9.20%
P/NAPS 0.68 0.61 0.85 1.92 0.85 0.67 0.68 0.00%

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