[VS] QoQ Cumulative Quarter 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- 102.97%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 290,026 1,074,739 797,589 508,461 243,695 678,291 498,302 -30.22%
PBT 26,901 89,155 62,440 41,515 20,653 35,912 28,334 -3.39%
Tax -5,699 -18,755 -12,566 -8,928 -4,442 -4,375 -4,259 21.36%
NP 21,202 70,400 49,874 32,587 16,211 31,537 24,075 -8.10%
-
NP to SH 21,087 70,889 50,414 32,711 16,116 32,396 25,106 -10.95%
-
Tax Rate 21.19% 21.04% 20.12% 21.51% 21.51% 12.18% 15.03% -
Total Cost 268,824 1,004,339 747,715 475,874 227,484 646,754 474,227 -31.43%
-
Net Worth 312,610 288,663 282,900 276,605 286,751 257,947 265,370 11.50%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 31,225 13,733 7,568 - 14,561 7,641 -
Div Payout % - 44.05% 27.24% 23.14% - 44.95% 30.44% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 312,610 288,663 282,900 276,605 286,751 257,947 265,370 11.50%
NOSH 142,095 138,780 137,330 137,614 137,861 138,681 138,937 1.50%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 7.31% 6.55% 6.25% 6.41% 6.65% 4.65% 4.83% -
ROE 6.75% 24.56% 17.82% 11.83% 5.62% 12.56% 9.46% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 204.11 774.42 580.78 369.48 176.77 489.10 358.65 -31.25%
EPS 14.84 51.08 36.71 23.77 11.69 23.36 18.07 -12.27%
DPS 0.00 22.50 10.00 5.50 0.00 10.50 5.50 -
NAPS 2.20 2.08 2.06 2.01 2.08 1.86 1.91 9.85%
Adjusted Per Share Value based on latest NOSH - 137,375
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 7.37 27.31 20.27 12.92 6.19 17.24 12.66 -30.21%
EPS 0.54 1.80 1.28 0.83 0.41 0.82 0.64 -10.68%
DPS 0.00 0.79 0.35 0.19 0.00 0.37 0.19 -
NAPS 0.0794 0.0734 0.0719 0.0703 0.0729 0.0656 0.0674 11.50%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 4.02 3.84 2.75 2.19 1.80 1.40 1.39 -
P/RPS 1.97 0.50 0.47 0.59 1.02 0.29 0.39 193.53%
P/EPS 27.09 7.52 7.49 9.21 15.40 5.99 7.69 130.98%
EY 3.69 13.30 13.35 10.85 6.49 16.69 13.00 -56.71%
DY 0.00 5.86 3.64 2.51 0.00 7.50 3.96 -
P/NAPS 1.83 1.85 1.33 1.09 0.87 0.75 0.73 84.22%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 -
Price 3.96 4.00 3.34 2.32 1.71 1.59 1.50 -
P/RPS 1.94 0.52 0.58 0.63 0.97 0.33 0.42 176.58%
P/EPS 26.68 7.83 9.10 9.76 14.63 6.81 8.30 117.34%
EY 3.75 12.77 10.99 10.25 6.84 14.69 12.05 -53.97%
DY 0.00 5.63 2.99 2.37 0.00 6.60 3.67 -
P/NAPS 1.80 1.92 1.62 1.15 0.82 0.85 0.79 72.89%

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