[VS] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jan-2008 [#2]

Profit Trend

QoQ- 0.28%

YoY- 29.3%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Annualized Quarter Result
Revenue	750,268	1,035,647	1,098,550	1,245,368	1,160,104	1,074,739	1,063,452	-20.66%
YoY %	-27.56%	-5.73%	-11.79%	7.35%	7.94%	1.06%	-	-
Horiz. %	70.55%	97.39%	103.30%	117.11%	109.09%	101.06%	100.00%	-
PBT	46,292	80,364	88,676	111,288	107,604	89,155	83,253	-32.26%
YoY %	-42.40%	-9.37%	-20.32%	3.42%	20.69%	7.09%	-	-
Horiz. %	55.60%	96.53%	106.51%	133.67%	129.25%	107.09%	100.00%	-
Tax	-12,892	-16,602	-19,377	-26,144	-22,796	-18,755	-16,754	-15.96%
YoY %	22.35%	14.32%	25.88%	-14.69%	-21.55%	-11.94%	-	-
Horiz. %	76.95%	99.09%	115.66%	156.05%	136.06%	111.94%	100.00%	-
NP	33,400	63,762	69,298	85,144	84,808	70,400	66,498	-36.68%
YoY %	-47.62%	-7.99%	-18.61%	0.40%	20.47%	5.87%	-	-
Horiz. %	50.23%	95.89%	104.21%	128.04%	127.53%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,168	63,422	69,432	84,588	84,348	70,889	67,218	-36.17%
YoY %	-46.13%	-8.66%	-17.92%	0.28%	18.99%	5.46%	-	-
Horiz. %	50.83%	94.35%	103.29%	125.84%	125.48%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	20.66%	21.85%	23.49%	21.19%	21.04%	20.12%	-
YoY %	34.80%	-5.45%	-6.98%	10.85%	0.71%	4.57%	-	-
Horiz. %	138.42%	102.68%	108.60%	116.75%	105.32%	104.57%	100.00%	-
Total Cost	716,868	971,885	1,029,252	1,160,224	1,075,296	1,004,339	996,953	-19.65%
YoY %	-26.24%	-5.57%	-11.29%	7.90%	7.07%	0.74%	-	-
Horiz. %	71.91%	97.49%	103.24%	116.38%	107.86%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,880	352,740	321,741	315,287	312,610	288,663	282,900	19.04%
YoY %	4.29%	9.63%	2.05%	0.86%	8.30%	2.04%	-	-
Horiz. %	130.04%	124.69%	113.73%	111.45%	110.50%	102.04%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	-	19,596	11,338	8,521	-	31,225	18,310	-
YoY %	-	72.83%	33.06%	0.00%	-	70.54%	-	-
Horiz. %	-	107.02%	61.92%	46.54%	-	170.54%	100.00%	-
Div Payout %	-	30.90%	16.33%	10.07%	-	44.05%	27.24%	-
YoY %	-	89.22%	62.16%	0.00%	-	61.71%	-	-
Horiz. %	-	113.44%	59.95%	36.97%	-	161.71%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	367,880	352,740	321,741	315,287	312,610	288,663	282,900	19.04%
YoY %	4.29%	9.63%	2.05%	0.86%	8.30%	2.04%	-	-
Horiz. %	130.04%	124.69%	113.73%	111.45%	110.50%	102.04%	100.00%	-
NOSH	179,453	178,151	141,736	142,021	142,095	138,780	137,330	19.42%
YoY %	0.73%	25.69%	-0.20%	-0.05%	2.39%	1.06%	-	-
Horiz. %	130.67%	129.72%	103.21%	103.42%	103.47%	101.06%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	4.45%	6.16%	6.31%	6.84%	7.31%	6.55%	6.25%	-
YoY %	-27.76%	-2.38%	-7.75%	-6.43%	11.60%	4.80%	-	-
Horiz. %	71.20%	98.56%	100.96%	109.44%	116.96%	104.80%	100.00%	-
ROE	9.29%	17.98%	21.58%	26.83%	26.98%	24.56%	23.76%	-
YoY %	-48.33%	-16.68%	-19.57%	-0.56%	9.85%	3.37%	-	-
Horiz. %	39.10%	75.67%	90.82%	112.92%	113.55%	103.37%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	418.08	581.33	775.07	876.89	816.42	774.42	774.37	-33.57%
YoY %	-28.08%	-25.00%	-11.61%	7.41%	5.42%	0.01%	-	-
Horiz. %	53.99%	75.07%	100.09%	113.24%	105.43%	100.01%	100.00%	-
EPS	19.04	35.60	48.99	59.56	59.36	51.08	48.95	-46.56%
YoY %	-46.52%	-27.33%	-17.75%	0.34%	16.21%	4.35%	-	-
Horiz. %	38.90%	72.73%	100.08%	121.68%	121.27%	104.35%	100.00%	-
DPS	0.00	11.00	8.00	6.00	0.00	22.50	13.33	-
YoY %	0.00%	37.50%	33.33%	0.00%	0.00%	68.79%	-	-
Horiz. %	0.00%	82.52%	60.02%	45.01%	0.00%	168.79%	100.00%	-
NAPS	2.05	1.98	2.27	2.22	2.20	2.08	2.06	-0.32%
YoY %	3.54%	-12.78%	2.25%	0.91%	5.77%	0.97%	-	-
Horiz. %	99.51%	96.12%	110.19%	107.77%	106.80%	100.97%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 141,947
RPS	19.07	26.33	27.93	31.66	29.49	27.32	27.03	-20.66%
YoY %	-27.57%	-5.73%	-11.78%	7.36%	7.94%	1.07%	-	-
Horiz. %	70.55%	97.41%	103.33%	117.13%	109.10%	101.07%	100.00%	-
EPS	0.87	1.61	1.77	2.15	2.14	1.80	1.71	-36.13%
YoY %	-45.96%	-9.04%	-17.67%	0.47%	18.89%	5.26%	-	-
Horiz. %	50.88%	94.15%	103.51%	125.73%	125.15%	105.26%	100.00%	-
DPS	0.00	0.50	0.29	0.22	0.00	0.79	0.47	-
YoY %	0.00%	72.41%	31.82%	0.00%	0.00%	68.09%	-	-
Horiz. %	0.00%	106.38%	61.70%	46.81%	0.00%	168.09%	100.00%	-
NAPS	0.0935	0.0897	0.0818	0.0802	0.0795	0.0734	0.0719	19.04%
YoY %	4.24%	9.66%	2.00%	0.88%	8.31%	2.09%	-	-
Horiz. %	130.04%	124.76%	113.77%	111.54%	110.57%	102.09%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.22	1.75	2.54	2.48	4.02	3.84	2.75	-
P/RPS	0.29	0.30	0.33	0.28	0.49	0.50	0.36	-13.36%
YoY %	-3.33%	-9.09%	17.86%	-42.86%	-2.00%	38.89%	-	-
Horiz. %	80.56%	83.33%	91.67%	77.78%	136.11%	138.89%	100.00%	-
P/EPS	6.41	4.92	5.19	4.16	6.77	7.52	5.62	9.12%
YoY %	30.28%	-5.20%	24.76%	-38.55%	-9.97%	33.81%	-	-
Horiz. %	114.06%	87.54%	92.35%	74.02%	120.46%	133.81%	100.00%	-
EY	15.61	20.34	19.29	24.02	14.77	13.30	17.80	-8.34%
YoY %	-23.25%	5.44%	-19.69%	62.63%	11.05%	-25.28%	-	-
Horiz. %	87.70%	114.27%	108.37%	134.94%	82.98%	74.72%	100.00%	-
DY	0.00	6.29	3.15	2.42	0.00	5.86	4.85	-
YoY %	0.00%	99.68%	30.17%	0.00%	0.00%	20.82%	-	-
Horiz. %	0.00%	129.69%	64.95%	49.90%	0.00%	120.82%	100.00%	-
P/NAPS	0.60	0.88	1.12	1.12	1.83	1.85	1.33	-41.03%
YoY %	-31.82%	-21.43%	0.00%	-38.80%	-1.08%	39.10%	-	-
Horiz. %	45.11%	66.17%	84.21%	84.21%	137.59%	139.10%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	23/12/08	25/09/08	26/06/08	27/03/08	18/12/07	28/09/07	28/06/07	-
Price	1.23	1.68	2.24	2.23	3.96	4.00	3.34	-
P/RPS	0.29	0.29	0.29	0.25	0.49	0.52	0.43	-23.00%
YoY %	0.00%	0.00%	16.00%	-48.98%	-5.77%	20.93%	-	-
Horiz. %	67.44%	67.44%	67.44%	58.14%	113.95%	120.93%	100.00%	-
P/EPS	6.46	4.72	4.57	3.74	6.67	7.83	6.82	-3.53%
YoY %	36.86%	3.28%	22.19%	-43.93%	-14.81%	14.81%	-	-
Horiz. %	94.72%	69.21%	67.01%	54.84%	97.80%	114.81%	100.00%	-
EY	15.48	21.19	21.87	26.71	14.99	12.77	14.65	3.72%
YoY %	-26.95%	-3.11%	-18.12%	78.19%	17.38%	-12.83%	-	-
Horiz. %	105.67%	144.64%	149.28%	182.32%	102.32%	87.17%	100.00%	-
DY	0.00	6.55	3.57	2.69	0.00	5.63	3.99	-
YoY %	0.00%	83.47%	32.71%	0.00%	0.00%	41.10%	-	-
Horiz. %	0.00%	164.16%	89.47%	67.42%	0.00%	141.10%	100.00%	-
P/NAPS	0.60	0.85	0.99	1.00	1.80	1.92	1.62	-48.27%
YoY %	-29.41%	-14.14%	-1.00%	-44.44%	-6.25%	18.52%	-	-
Horiz. %	37.04%	52.47%	61.11%	61.73%	111.11%	118.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos