[VS] QoQ 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- 2.97%
YoY- 203.66%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 290,026 277,150 289,128 264,766 243,695 179,989 180,946 36.84%
PBT 26,901 26,715 20,925 20,862 20,653 7,578 8,474 115.54%
Tax -5,699 -6,189 -3,638 -4,486 -4,442 -116 -1,318 164.70%
NP 21,202 20,526 17,287 16,376 16,211 7,462 7,156 105.87%
-
NP to SH 21,087 20,475 17,703 16,595 16,116 7,290 7,741 94.69%
-
Tax Rate 21.19% 23.17% 17.39% 21.50% 21.51% 1.53% 15.55% -
Total Cost 268,824 256,624 271,841 248,390 227,484 172,527 173,790 33.64%
-
Net Worth 312,610 297,818 281,607 276,125 286,751 265,967 264,023 11.88%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 17,897 6,151 7,555 - 6,890 - -
Div Payout % - 87.41% 34.75% 45.53% - 94.52% - -
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 312,610 297,818 281,607 276,125 286,751 265,967 264,023 11.88%
NOSH 142,095 143,181 136,702 137,375 137,861 137,807 138,232 1.84%
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% 7.41% 5.98% 6.19% 6.65% 4.15% 3.95% -
ROE 6.75% 6.88% 6.29% 6.01% 5.62% 2.74% 2.93% -
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 204.11 193.57 211.50 192.73 176.77 130.61 130.90 34.35%
EPS 14.84 14.30 12.95 12.08 11.69 5.29 5.60 91.15%
DPS 0.00 12.50 4.50 5.50 0.00 5.00 0.00 -
NAPS 2.20 2.08 2.06 2.01 2.08 1.93 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 7.04 7.35 6.73 6.19 4.57 4.60 36.80%
EPS 0.54 0.52 0.45 0.42 0.41 0.19 0.20 93.54%
DPS 0.00 0.45 0.16 0.19 0.00 0.18 0.00 -
NAPS 0.0794 0.0757 0.0716 0.0702 0.0729 0.0676 0.0671 11.84%
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 1.98 1.30 1.14 1.02 1.07 1.06 50.99%
P/EPS 27.09 26.85 21.24 18.13 15.40 26.47 24.82 5.99%
EY 3.69 3.72 4.71 5.52 6.49 3.78 4.03 -5.69%
DY 0.00 3.26 1.64 2.51 0.00 3.57 0.00 -
P/NAPS 1.83 1.85 1.33 1.09 0.87 0.73 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 2.07 1.58 1.20 0.97 1.22 1.15 41.57%
P/EPS 26.68 27.97 25.79 19.21 14.63 30.06 26.79 -0.27%
EY 3.75 3.57 3.88 5.21 6.84 3.33 3.73 0.35%
DY 0.00 3.13 1.35 2.37 0.00 3.14 0.00 -
P/NAPS 1.80 1.92 1.62 1.15 0.82 0.82 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