[VS] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

12-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Oct-2006 [#1]

Profit Trend

QoQ- 98.99%

YoY- 35.43%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	1,074,739	1,063,452	1,016,922	974,780	678,291	664,402	634,712	42.20%
YoY %	1.06%	4.58%	4.32%	43.71%	2.09%	4.68%	-	-
Horiz. %	169.33%	167.55%	160.22%	153.58%	106.87%	104.68%	100.00%	-
PBT	89,155	83,253	83,030	82,612	35,912	37,778	39,720	71.68%
YoY %	7.09%	0.27%	0.51%	130.04%	-4.94%	-4.89%	-	-
Horiz. %	224.46%	209.60%	209.04%	207.99%	90.41%	95.11%	100.00%	-
Tax	-18,755	-16,754	-17,856	-17,768	-4,375	-5,678	-5,882	117.09%
YoY %	-11.94%	6.17%	-0.50%	-306.13%	22.95%	3.47%	-	-
Horiz. %	318.85%	284.84%	303.57%	302.07%	74.38%	96.53%	100.00%	-
NP	70,400	66,498	65,174	64,844	31,537	32,100	33,838	63.19%
YoY %	5.87%	2.03%	0.51%	105.61%	-1.75%	-5.14%	-	-
Horiz. %	208.05%	196.52%	192.61%	191.63%	93.20%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,889	67,218	65,422	64,464	32,396	33,474	34,730	61.12%
YoY %	5.46%	2.75%	1.49%	98.99%	-3.22%	-3.62%	-	-
Horiz. %	204.11%	193.54%	188.37%	185.61%	93.28%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	20.12%	21.51%	21.51%	12.18%	15.03%	14.81%	-
YoY %	4.57%	-6.46%	0.00%	76.60%	-18.96%	1.49%	-	-
Horiz. %	142.07%	135.85%	145.24%	145.24%	82.24%	101.49%	100.00%	-
Total Cost	1,004,339	996,953	951,748	909,936	646,754	632,302	600,874	40.97%
YoY %	0.74%	4.75%	4.60%	40.69%	2.29%	5.23%	-	-
Horiz. %	167.15%	165.92%	158.39%	151.44%	107.64%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,663	282,900	276,605	286,751	257,947	265,370	257,620	7.90%
YoY %	2.04%	2.28%	-3.54%	11.17%	-2.80%	3.01%	-	-
Horiz. %	112.05%	109.81%	107.37%	111.31%	100.13%	103.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	31,225	18,310	15,137	-	14,561	10,188	15,317	60.98%
YoY %	70.54%	20.96%	0.00%	-	42.92%	-33.49%	-	-
Horiz. %	203.86%	119.54%	98.82%	-	95.06%	66.51%	100.00%	-
Div Payout %	44.05%	27.24%	23.14%	-	44.95%	30.44%	44.11%	-
YoY %	61.71%	17.72%	0.00%	-	47.67%	-30.99%	-	-
Horiz. %	99.86%	61.75%	52.46%	-	101.90%	69.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	288,663	282,900	276,605	286,751	257,947	265,370	257,620	7.90%
YoY %	2.04%	2.28%	-3.54%	11.17%	-2.80%	3.01%	-	-
Horiz. %	112.05%	109.81%	107.37%	111.31%	100.13%	103.01%	100.00%	-
NOSH	138,780	137,330	137,614	137,861	138,681	138,937	139,254	-0.22%
YoY %	1.06%	-0.21%	-0.18%	-0.59%	-0.18%	-0.23%	-	-
Horiz. %	99.66%	98.62%	98.82%	99.00%	99.59%	99.77%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	6.55%	6.25%	6.41%	6.65%	4.65%	4.83%	5.33%	-
YoY %	4.80%	-2.50%	-3.61%	43.01%	-3.73%	-9.38%	-	-
Horiz. %	122.89%	117.26%	120.26%	124.77%	87.24%	90.62%	100.00%	-
ROE	24.56%	23.76%	23.65%	22.48%	12.56%	12.61%	13.48%	-
YoY %	3.37%	0.47%	5.20%	78.98%	-0.40%	-6.45%	-	-
Horiz. %	182.20%	176.26%	175.45%	166.77%	93.18%	93.55%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	774.42	774.37	738.96	707.07	489.10	478.20	455.79	42.52%
YoY %	0.01%	4.79%	4.51%	44.57%	2.28%	4.92%	-	-
Horiz. %	169.91%	169.90%	162.13%	155.13%	107.31%	104.92%	100.00%	-
EPS	51.08	48.95	47.54	46.76	23.36	24.09	24.94	61.48%
YoY %	4.35%	2.97%	1.67%	100.17%	-3.03%	-3.41%	-	-
Horiz. %	204.81%	196.27%	190.62%	187.49%	93.66%	96.59%	100.00%	-
DPS	22.50	13.33	11.00	0.00	10.50	7.33	11.00	61.34%
YoY %	68.79%	21.18%	0.00%	0.00%	43.25%	-33.36%	-	-
Horiz. %	204.55%	121.18%	100.00%	0.00%	95.45%	66.64%	100.00%	-
NAPS	2.08	2.06	2.01	2.08	1.86	1.91	1.85	8.14%
YoY %	0.97%	2.49%	-3.37%	11.83%	-2.62%	3.24%	-	-
Horiz. %	112.43%	111.35%	108.65%	112.43%	100.54%	103.24%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,861
RPS	27.31	27.03	25.84	24.77	17.24	16.89	16.13	42.19%
YoY %	1.04%	4.61%	4.32%	43.68%	2.07%	4.71%	-	-
Horiz. %	169.31%	167.58%	160.20%	153.56%	106.88%	104.71%	100.00%	-
EPS	1.80	1.71	1.66	1.64	0.82	0.85	0.88	61.34%
YoY %	5.26%	3.01%	1.22%	100.00%	-3.53%	-3.41%	-	-
Horiz. %	204.55%	194.32%	188.64%	186.36%	93.18%	96.59%	100.00%	-
DPS	0.79	0.47	0.38	0.00	0.37	0.26	0.39	60.30%
YoY %	68.09%	23.68%	0.00%	0.00%	42.31%	-33.33%	-	-
Horiz. %	202.56%	120.51%	97.44%	0.00%	94.87%	66.67%	100.00%	-
NAPS	0.0734	0.0719	0.0703	0.0729	0.0656	0.0674	0.0655	7.90%
YoY %	2.09%	2.28%	-3.57%	11.13%	-2.67%	2.90%	-	-
Horiz. %	112.06%	109.77%	107.33%	111.30%	100.15%	102.90%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	31/01/06	-
Price	3.84	2.75	2.19	1.80	1.40	1.39	1.29	-
P/RPS	0.50	0.36	0.30	0.25	0.29	0.29	0.28	47.34%
YoY %	38.89%	20.00%	20.00%	-13.79%	0.00%	3.57%	-	-
Horiz. %	178.57%	128.57%	107.14%	89.29%	103.57%	103.57%	100.00%	-
P/EPS	7.52	5.62	4.61	3.85	5.99	5.77	5.17	28.46%
YoY %	33.81%	21.91%	19.74%	-35.73%	3.81%	11.61%	-	-
Horiz. %	145.45%	108.70%	89.17%	74.47%	115.86%	111.61%	100.00%	-
EY	13.30	17.80	21.71	25.98	16.69	17.33	19.33	-22.11%
YoY %	-25.28%	-18.01%	-16.44%	55.66%	-3.69%	-10.35%	-	-
Horiz. %	68.80%	92.08%	112.31%	134.40%	86.34%	89.65%	100.00%	-
DY	5.86	4.85	5.02	0.00	7.50	5.28	8.53	-22.19%
YoY %	20.82%	-3.39%	0.00%	0.00%	42.05%	-38.10%	-	-
Horiz. %	68.70%	56.86%	58.85%	0.00%	87.92%	61.90%	100.00%	-
P/NAPS	1.85	1.33	1.09	0.87	0.75	0.73	0.70	91.49%
YoY %	39.10%	22.02%	25.29%	16.00%	2.74%	4.29%	-	-
Horiz. %	264.29%	190.00%	155.71%	124.29%	107.14%	104.29%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	28/06/07	30/03/07	12/12/06	26/09/06	30/06/06	23/03/06	-
Price	4.00	3.34	2.32	1.71	1.59	1.50	1.37	-
P/RPS	0.52	0.43	0.31	0.24	0.33	0.31	0.30	44.44%
YoY %	20.93%	38.71%	29.17%	-27.27%	6.45%	3.33%	-	-
Horiz. %	173.33%	143.33%	103.33%	80.00%	110.00%	103.33%	100.00%	-
P/EPS	7.83	6.82	4.88	3.66	6.81	6.23	5.49	26.78%
YoY %	14.81%	39.75%	33.33%	-46.26%	9.31%	13.48%	-	-
Horiz. %	142.62%	124.23%	88.89%	66.67%	124.04%	113.48%	100.00%	-
EY	12.77	14.65	20.49	27.35	14.69	16.06	18.20	-21.09%
YoY %	-12.83%	-28.50%	-25.08%	86.18%	-8.53%	-11.76%	-	-
Horiz. %	70.16%	80.49%	112.58%	150.27%	80.71%	88.24%	100.00%	-
DY	5.63	3.99	4.74	0.00	6.60	4.89	8.03	-21.12%
YoY %	41.10%	-15.82%	0.00%	0.00%	34.97%	-39.10%	-	-
Horiz. %	70.11%	49.69%	59.03%	0.00%	82.19%	60.90%	100.00%	-
P/NAPS	1.92	1.62	1.15	0.82	0.85	0.79	0.74	89.14%
YoY %	18.52%	40.87%	40.24%	-3.53%	7.59%	6.76%	-	-
Horiz. %	259.46%	218.92%	155.41%	110.81%	114.86%	106.76%	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