[VS] YoY 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- -284.57%
YoY- -143.4%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
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 286,897 262,052 192,716 170,804 201,229 289,128 180,946 7.97%
PBT 15,221 13,144 10,763 -3,788 10,863 20,925 8,474 10.24%
Tax -4,865 -3,832 -4,416 -231 -1,461 -3,638 -1,318 24.29%
NP 10,356 9,312 6,347 -4,019 9,402 17,287 7,156 6.34%
-
NP to SH 10,653 8,562 6,509 -4,245 9,780 17,703 7,741 5.46%
-
Tax Rate 31.96% 29.15% 41.03% - 13.45% 17.39% 15.55% -
Total Cost 276,541 252,740 186,369 174,823 191,827 271,841 173,790 8.04%
-
Net Worth 402,205 397,262 362,208 356,436 320,354 281,607 264,023 7.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 3,623 2,720 - - 4,233 6,151 - -
Div Payout % 34.01% 31.78% - - 43.29% 34.75% - -
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 402,205 397,262 362,208 356,436 320,354 281,607 264,023 7.26%
NOSH 181,173 181,398 179,311 179,113 141,125 136,702 138,232 4.60%
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 3.61% 3.55% 3.29% -2.35% 4.67% 5.98% 3.95% -
ROE 2.65% 2.16% 1.80% -1.19% 3.05% 6.29% 2.93% -
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 158.35 144.46 107.48 95.36 142.59 211.50 130.90 3.22%
EPS 5.88 4.72 3.63 -2.37 6.93 12.95 5.60 0.81%
DPS 2.00 1.50 0.00 0.00 3.00 4.50 0.00 -
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 7.29 6.66 4.90 4.34 5.11 7.35 4.60 7.96%
EPS 0.27 0.22 0.17 -0.11 0.25 0.45 0.20 5.12%
DPS 0.09 0.07 0.00 0.00 0.11 0.16 0.00 -
NAPS 0.1022 0.101 0.0921 0.0906 0.0814 0.0716 0.0671 7.25%
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 1.00 1.32 1.21 1.14 1.78 1.30 1.06 -0.96%
P/EPS 27.04 40.25 35.81 -45.99 36.65 21.24 24.82 1.43%
EY 3.70 2.48 2.79 -2.17 2.73 4.71 4.03 -1.41%
DY 1.26 0.79 0.00 0.00 1.18 1.64 0.00 -
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 1.00 1.15 1.12 1.33 1.57 1.58 1.15 -2.30%
P/EPS 26.87 35.17 33.06 -53.59 32.32 25.79 26.79 0.04%
EY 3.72 2.84 3.02 -1.87 3.09 3.88 3.73 -0.04%
DY 1.27 0.90 0.00 0.00 1.34 1.35 0.00 -
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