[VS] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 30.4%
YoY- 137.63%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 700,425 795,315 1,188,962 869,396 641,204 764,764 992,252 -5.63%
PBT 11,866 40,426 103,284 57,567 22,013 24,865 16,380 -5.22%
Tax -8,540 -9,640 -22,899 -10,362 -2,368 -5,947 -5,169 8.71%
NP 3,326 30,786 80,385 47,205 19,645 18,918 11,211 -18.31%
-
NP to SH 2,876 31,970 80,472 47,742 20,091 18,918 11,211 -20.27%
-
Tax Rate 71.97% 23.85% 22.17% 18.00% 10.76% 23.92% 31.56% -
Total Cost 697,099 764,529 1,108,577 822,191 621,559 745,846 981,041 -5.53%
-
Net Worth 366,291 361,171 315,124 276,125 257,258 236,500 222,082 8.68%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,011 13,225 28,307 14,446 18,829 4,095 - -
Div Payout % 174.25% 41.37% 35.18% 30.26% 93.72% 21.65% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 366,291 361,171 315,124 276,125 257,258 236,500 222,082 8.68%
NOSH 179,554 179,687 141,947 137,375 139,058 137,499 137,087 4.59%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 0.47% 3.87% 6.76% 5.43% 3.06% 2.47% 1.13% -
ROE 0.79% 8.85% 25.54% 17.29% 7.81% 8.00% 5.05% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 390.09 442.61 837.61 632.86 461.10 556.19 723.81 -9.78%
EPS 1.60 17.79 56.69 34.75 14.45 13.76 8.18 -23.79%
DPS 2.80 7.36 19.94 10.50 13.50 3.00 0.00 -
NAPS 2.04 2.01 2.22 2.01 1.85 1.72 1.62 3.91%
Adjusted Per Share Value based on latest NOSH - 137,375
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 17.80 20.22 30.22 22.10 16.30 19.44 25.22 -5.63%
EPS 0.07 0.81 2.05 1.21 0.51 0.48 0.28 -20.61%
DPS 0.13 0.34 0.72 0.37 0.48 0.10 0.00 -
NAPS 0.0931 0.0918 0.0801 0.0702 0.0654 0.0601 0.0564 8.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 1.23 1.23 2.48 2.19 1.29 1.40 1.53 -
P/RPS 0.32 0.28 0.30 0.35 0.28 0.25 0.21 7.26%
P/EPS 76.79 6.91 4.37 6.30 8.93 10.18 18.71 26.50%
EY 1.30 14.47 22.86 15.87 11.20 9.83 5.35 -20.98%
DY 2.28 5.98 8.04 4.79 10.47 2.14 0.00 -
P/NAPS 0.60 0.61 1.12 1.09 0.70 0.81 0.94 -7.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 31/03/09 27/03/08 30/03/07 23/03/06 31/03/05 30/03/04 -
Price 1.31 1.01 2.23 2.32 1.37 1.25 1.40 -
P/RPS 0.34 0.23 0.27 0.37 0.30 0.22 0.19 10.17%
P/EPS 81.79 5.68 3.93 6.68 9.48 9.09 17.12 29.74%
EY 1.22 17.62 25.42 14.98 10.55 11.01 5.84 -22.95%
DY 2.14 7.29 8.94 4.53 9.85 2.40 0.00 -
P/NAPS 0.64 0.50 1.00 1.15 0.74 0.73 0.86 -4.80%

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