[VS] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -70.25%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 1,035,647 823,913 622,684 290,026 1,074,739 797,589 508,461 60.75%
PBT 80,364 66,507 55,644 26,901 89,155 62,440 41,515 55.38%
Tax -16,602 -14,533 -13,072 -5,699 -18,755 -12,566 -8,928 51.27%
NP 63,762 51,974 42,572 21,202 70,400 49,874 32,587 56.50%
-
NP to SH 63,422 52,074 42,294 21,087 70,889 50,414 32,711 55.55%
-
Tax Rate 20.66% 21.85% 23.49% 21.19% 21.04% 20.12% 21.51% -
Total Cost 971,885 771,939 580,112 268,824 1,004,339 747,715 475,874 61.04%
-
Net Worth 352,740 321,741 315,287 312,610 288,663 282,900 276,605 17.61%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 19,596 8,504 4,260 - 31,225 13,733 7,568 88.67%
Div Payout % 30.90% 16.33% 10.07% - 44.05% 27.24% 23.14% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 352,740 321,741 315,287 312,610 288,663 282,900 276,605 17.61%
NOSH 178,151 141,736 142,021 142,095 138,780 137,330 137,614 18.80%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.16% 6.31% 6.84% 7.31% 6.55% 6.25% 6.41% -
ROE 17.98% 16.19% 13.41% 6.75% 24.56% 17.82% 11.83% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 581.33 581.30 438.44 204.11 774.42 580.78 369.48 35.31%
EPS 35.60 36.74 29.78 14.84 51.08 36.71 23.77 30.93%
DPS 11.00 6.00 3.00 0.00 22.50 10.00 5.50 58.80%
NAPS 1.98 2.27 2.22 2.20 2.08 2.06 2.01 -0.99%
Adjusted Per Share Value based on latest NOSH - 142,095
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 26.32 20.94 15.83 7.37 27.32 20.27 12.92 60.76%
EPS 1.61 1.32 1.08 0.54 1.80 1.28 0.83 55.59%
DPS 0.50 0.22 0.11 0.00 0.79 0.35 0.19 90.72%
NAPS 0.0897 0.0818 0.0801 0.0795 0.0734 0.0719 0.0703 17.65%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.75 2.54 2.48 4.02 3.84 2.75 2.19 -
P/RPS 0.30 0.44 0.57 1.97 0.50 0.47 0.59 -36.32%
P/EPS 4.92 6.91 8.33 27.09 7.52 7.49 9.21 -34.18%
EY 20.34 14.46 12.01 3.69 13.30 13.35 10.85 52.09%
DY 6.29 2.36 1.21 0.00 5.86 3.64 2.51 84.59%
P/NAPS 0.88 1.12 1.12 1.83 1.85 1.33 1.09 -13.30%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 -
Price 1.68 2.24 2.23 3.96 4.00 3.34 2.32 -
P/RPS 0.29 0.39 0.51 1.94 0.52 0.58 0.63 -40.41%
P/EPS 4.72 6.10 7.49 26.68 7.83 9.10 9.76 -38.41%
EY 21.19 16.40 13.35 3.75 12.77 10.99 10.25 62.35%
DY 6.55 2.68 1.35 0.00 5.63 2.99 2.37 97.05%
P/NAPS 0.85 0.99 1.00 1.80 1.92 1.62 1.15 -18.26%

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