[VS] YoY Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -20.81%
YoY- -91.76%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 1,201,992 1,026,818 800,170 724,836 1,035,647 1,074,739 678,291 9.99%
PBT 48,791 51,363 36,819 13,021 80,364 89,155 35,912 5.23%
Tax -13,143 -29,927 -13,288 -8,819 -16,602 -18,755 -4,375 20.10%
NP 35,648 21,436 23,531 4,202 63,762 70,400 31,537 2.06%
-
NP to SH 37,390 27,721 24,290 5,224 63,422 70,889 32,396 2.41%
-
Tax Rate 26.94% 58.27% 36.09% 67.73% 20.66% 21.04% 12.18% -
Total Cost 1,166,344 1,005,382 776,639 720,634 971,885 1,004,339 646,754 10.31%
-
Net Worth 407,904 386,720 374,657 359,037 352,740 288,663 257,947 7.92%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 27,193 16,263 11,652 2,333 19,596 31,225 14,561 10.96%
Div Payout % 72.73% 58.67% 47.97% 44.67% 30.90% 44.05% 44.95% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 407,904 386,720 374,657 359,037 352,740 288,663 257,947 7.92%
NOSH 181,291 180,710 179,261 179,518 178,151 138,780 138,681 4.56%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 2.97% 2.09% 2.94% 0.58% 6.16% 6.55% 4.65% -
ROE 9.17% 7.17% 6.48% 1.46% 17.98% 24.56% 12.56% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 663.02 568.21 446.37 403.77 581.33 774.42 489.10 5.19%
EPS 20.62 15.34 13.55 2.91 35.60 51.08 23.36 -2.05%
DPS 15.00 9.00 6.50 1.30 11.00 22.50 10.50 6.11%
NAPS 2.25 2.14 2.09 2.00 1.98 2.08 1.86 3.22%
Adjusted Per Share Value based on latest NOSH - 178,311
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 30.56 26.10 20.34 18.43 26.33 27.32 17.24 10.00%
EPS 0.95 0.70 0.62 0.13 1.61 1.80 0.82 2.48%
DPS 0.69 0.41 0.30 0.06 0.50 0.79 0.37 10.93%
NAPS 0.1037 0.0983 0.0952 0.0913 0.0897 0.0734 0.0656 7.92%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.59 1.55 1.22 1.38 1.75 3.84 1.40 -
P/RPS 0.24 0.27 0.27 0.34 0.30 0.50 0.29 -3.10%
P/EPS 7.71 10.10 9.00 47.42 4.92 7.52 5.99 4.29%
EY 12.97 9.90 11.11 2.11 20.34 13.30 16.69 -4.11%
DY 9.43 5.81 5.33 0.94 6.29 5.86 7.50 3.88%
P/NAPS 0.71 0.72 0.58 0.69 0.88 1.85 0.75 -0.90%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 29/09/10 29/09/09 25/09/08 28/09/07 26/09/06 -
Price 1.49 1.31 1.42 1.22 1.68 4.00 1.59 -
P/RPS 0.22 0.23 0.32 0.30 0.29 0.52 0.33 -6.52%
P/EPS 7.22 8.54 10.48 41.92 4.72 7.83 6.81 0.97%
EY 13.84 11.71 9.54 2.39 21.19 12.77 14.69 -0.98%
DY 10.07 6.87 4.58 1.07 6.55 5.63 6.60 7.28%
P/NAPS 0.66 0.61 0.68 0.61 0.85 1.92 0.85 -4.12%

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