[VS] QoQ Annualized 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- 5.46%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,098,550 1,245,368 1,160,104 1,074,739 1,063,452 1,016,922 974,780 8.30%
PBT 88,676 111,288 107,604 89,155 83,253 83,030 82,612 4.84%
Tax -19,377 -26,144 -22,796 -18,755 -16,754 -17,856 -17,768 5.95%
NP 69,298 85,144 84,808 70,400 66,498 65,174 64,844 4.53%
-
NP to SH 69,432 84,588 84,348 70,889 67,218 65,422 64,464 5.07%
-
Tax Rate 21.85% 23.49% 21.19% 21.04% 20.12% 21.51% 21.51% -
Total Cost 1,029,252 1,160,224 1,075,296 1,004,339 996,953 951,748 909,936 8.56%
-
Net Worth 321,741 315,287 312,610 288,663 282,900 276,605 286,751 7.98%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 11,338 8,521 - 31,225 18,310 15,137 - -
Div Payout % 16.33% 10.07% - 44.05% 27.24% 23.14% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 321,741 315,287 312,610 288,663 282,900 276,605 286,751 7.98%
NOSH 141,736 142,021 142,095 138,780 137,330 137,614 137,861 1.86%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.31% 6.84% 7.31% 6.55% 6.25% 6.41% 6.65% -
ROE 21.58% 26.83% 26.98% 24.56% 23.76% 23.65% 22.48% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 775.07 876.89 816.42 774.42 774.37 738.96 707.07 6.31%
EPS 48.99 59.56 59.36 51.08 48.95 47.54 46.76 3.15%
DPS 8.00 6.00 0.00 22.50 13.33 11.00 0.00 -
NAPS 2.27 2.22 2.20 2.08 2.06 2.01 2.08 6.00%
Adjusted Per Share Value based on latest NOSH - 143,181
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 27.95 31.69 29.52 27.34 27.06 25.87 24.80 8.30%
EPS 1.77 2.15 2.15 1.80 1.71 1.66 1.64 5.22%
DPS 0.29 0.22 0.00 0.79 0.47 0.39 0.00 -
NAPS 0.0819 0.0802 0.0795 0.0734 0.072 0.0704 0.073 7.97%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.54 2.48 4.02 3.84 2.75 2.19 1.80 -
P/RPS 0.33 0.28 0.49 0.50 0.36 0.30 0.25 20.35%
P/EPS 5.19 4.16 6.77 7.52 5.62 4.61 3.85 22.05%
EY 19.29 24.02 14.77 13.30 17.80 21.71 25.98 -18.01%
DY 3.15 2.42 0.00 5.86 4.85 5.02 0.00 -
P/NAPS 1.12 1.12 1.83 1.85 1.33 1.09 0.87 18.35%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 -
Price 2.24 2.23 3.96 4.00 3.34 2.32 1.71 -
P/RPS 0.29 0.25 0.49 0.52 0.43 0.31 0.24 13.45%
P/EPS 4.57 3.74 6.67 7.83 6.82 4.88 3.66 15.97%
EY 21.87 26.71 14.99 12.77 14.65 20.49 27.35 -13.86%
DY 3.57 2.69 0.00 5.63 3.99 4.74 0.00 -
P/NAPS 0.99 1.00 1.80 1.92 1.62 1.15 0.82 13.39%

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