[VS] QoQ Quarter Result on 31-Jan-2008 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jan-2008 [#2]

Profit Trend

QoQ- 0.57%

YoY- 27.79%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Quarter Result
Revenue	187,567	211,734	201,229	332,658	290,026	277,150	289,128	-24.96%
YoY %	-11.41%	5.22%	-39.51%	14.70%	4.65%	-4.14%	-	-
Horiz. %	64.87%	73.23%	69.60%	115.06%	100.31%	95.86%	100.00%	-
PBT	11,573	13,857	10,863	28,743	26,901	26,715	20,925	-32.50%
YoY %	-16.48%	27.56%	-62.21%	6.85%	0.70%	27.67%	-	-
Horiz. %	55.31%	66.22%	51.91%	137.36%	128.56%	127.67%	100.00%	-
Tax	-3,223	-2,069	-1,461	-7,373	-5,699	-6,189	-3,638	-7.72%
YoY %	-55.78%	-41.62%	80.18%	-29.37%	7.92%	-70.12%	-	-
Horiz. %	88.59%	56.87%	40.16%	202.67%	156.65%	170.12%	100.00%	-
NP	8,350	11,788	9,402	21,370	21,202	20,526	17,287	-38.30%
YoY %	-29.17%	25.38%	-56.00%	0.79%	3.29%	18.74%	-	-
Horiz. %	48.30%	68.19%	54.39%	123.62%	122.65%	118.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,542	11,348	9,780	21,207	21,087	20,475	17,703	-38.34%
YoY %	-24.73%	16.03%	-53.88%	0.57%	2.99%	15.66%	-	-
Horiz. %	48.25%	64.10%	55.24%	119.79%	119.12%	115.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	14.93%	13.45%	25.65%	21.19%	23.17%	17.39%	-
YoY %	86.54%	11.00%	-47.56%	21.05%	-8.55%	33.24%	-	-
Horiz. %	160.15%	85.85%	77.34%	147.50%	121.85%	133.24%	100.00%	-
Total Cost	179,217	199,946	191,827	311,288	268,824	256,624	271,841	-24.15%
YoY %	-10.37%	4.23%	-38.38%	15.80%	4.75%	-5.60%	-	-
Horiz. %	65.93%	73.55%	70.57%	114.51%	98.89%	94.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,880	356,086	320,354	315,124	312,610	297,818	281,607	19.40%
YoY %	3.31%	11.15%	1.66%	0.80%	4.97%	5.76%	-	-
Horiz. %	130.64%	126.45%	113.76%	111.90%	111.01%	105.76%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	-	8,992	4,233	4,258	-	17,897	6,151	-
YoY %	-	112.43%	-0.59%	0.00%	-	190.96%	-	-
Horiz. %	-	146.19%	68.82%	69.22%	-	290.96%	100.00%	-
Div Payout %	-	79.24%	43.29%	20.08%	-	87.41%	34.75%	-
YoY %	-	83.04%	115.59%	0.00%	-	151.54%	-	-
Horiz. %	-	228.03%	124.58%	57.78%	-	251.54%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	367,880	356,086	320,354	315,124	312,610	297,818	281,607	19.40%
YoY %	3.31%	11.15%	1.66%	0.80%	4.97%	5.76%	-	-
Horiz. %	130.64%	126.45%	113.76%	111.90%	111.01%	105.76%	100.00%	-
NOSH	179,453	179,841	141,125	141,947	142,095	143,181	136,702	19.79%
YoY %	-0.22%	27.43%	-0.58%	-0.10%	-0.76%	4.74%	-	-
Horiz. %	131.27%	131.56%	103.24%	103.84%	103.95%	104.74%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	4.45%	5.57%	4.67%	6.42%	7.31%	7.41%	5.98%	-
YoY %	-20.11%	19.27%	-27.26%	-12.18%	-1.35%	23.91%	-	-
Horiz. %	74.41%	93.14%	78.09%	107.36%	122.24%	123.91%	100.00%	-
ROE	2.32%	3.19%	3.05%	6.73%	6.75%	6.88%	6.29%	-
YoY %	-27.27%	4.59%	-54.68%	-0.30%	-1.89%	9.38%	-	-
Horiz. %	36.88%	50.72%	48.49%	107.00%	107.31%	109.38%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	104.52	117.73	142.59	234.35	204.11	193.57	211.50	-37.35%
YoY %	-11.22%	-17.43%	-39.16%	14.82%	5.45%	-8.48%	-	-
Horiz. %	49.42%	55.66%	67.42%	110.80%	96.51%	91.52%	100.00%	-
EPS	4.76	6.31	6.93	14.94	14.84	14.30	12.95	-48.53%
YoY %	-24.56%	-8.95%	-53.61%	0.67%	3.78%	10.42%	-	-
Horiz. %	36.76%	48.73%	53.51%	115.37%	114.59%	110.42%	100.00%	-
DPS	0.00	5.00	3.00	3.00	0.00	12.50	4.50	-
YoY %	0.00%	66.67%	0.00%	0.00%	0.00%	177.78%	-	-
Horiz. %	0.00%	111.11%	66.67%	66.67%	0.00%	277.78%	100.00%	-
NAPS	2.05	1.98	2.27	2.22	2.20	2.08	2.06	-0.32%
YoY %	3.54%	-12.78%	2.25%	0.91%	5.77%	0.97%	-	-
Horiz. %	99.51%	96.12%	110.19%	107.77%	106.80%	100.97%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 141,947
RPS	4.77	5.38	5.11	8.46	7.37	7.04	7.35	-24.94%
YoY %	-11.34%	5.28%	-39.60%	14.79%	4.69%	-4.22%	-	-
Horiz. %	64.90%	73.20%	69.52%	115.10%	100.27%	95.78%	100.00%	-
EPS	0.22	0.29	0.25	0.54	0.54	0.52	0.45	-37.80%
YoY %	-24.14%	16.00%	-53.70%	0.00%	3.85%	15.56%	-	-
Horiz. %	48.89%	64.44%	55.56%	120.00%	120.00%	115.56%	100.00%	-
DPS	0.00	0.23	0.11	0.11	0.00	0.45	0.16	-
YoY %	0.00%	109.09%	0.00%	0.00%	0.00%	181.25%	-	-
Horiz. %	0.00%	143.75%	68.75%	68.75%	0.00%	281.25%	100.00%	-
NAPS	0.0935	0.0905	0.0814	0.0801	0.0795	0.0757	0.0716	19.37%
YoY %	3.31%	11.18%	1.62%	0.75%	5.02%	5.73%	-	-
Horiz. %	130.59%	126.40%	113.69%	111.87%	111.03%	105.73%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.22	1.75	2.54	2.48	4.02	3.84	2.75	-
P/RPS	1.17	1.49	1.78	1.06	1.97	1.98	1.30	-6.75%
YoY %	-21.48%	-16.29%	67.92%	-46.19%	-0.51%	52.31%	-	-
Horiz. %	90.00%	114.62%	136.92%	81.54%	151.54%	152.31%	100.00%	-
P/EPS	25.63	27.73	36.65	16.60	27.09	26.85	21.24	13.27%
YoY %	-7.57%	-24.34%	120.78%	-38.72%	0.89%	26.41%	-	-
Horiz. %	120.67%	130.56%	172.55%	78.15%	127.54%	126.41%	100.00%	-
EY	3.90	3.61	2.73	6.02	3.69	3.72	4.71	-11.77%
YoY %	8.03%	32.23%	-54.65%	63.14%	-0.81%	-21.02%	-	-
Horiz. %	82.80%	76.65%	57.96%	127.81%	78.34%	78.98%	100.00%	-
DY	0.00	2.86	1.18	1.21	0.00	3.26	1.64	-
YoY %	0.00%	142.37%	-2.48%	0.00%	0.00%	98.78%	-	-
Horiz. %	0.00%	174.39%	71.95%	73.78%	0.00%	198.78%	100.00%	-
P/NAPS	0.60	0.88	1.12	1.12	1.83	1.85	1.33	-41.03%
YoY %	-31.82%	-21.43%	0.00%	-38.80%	-1.08%	39.10%	-	-
Horiz. %	45.11%	66.17%	84.21%	84.21%	137.59%	139.10%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	23/12/08	25/09/08	26/06/08	27/03/08	18/12/07	28/09/07	28/06/07	-
Price	1.23	1.68	2.24	2.23	3.96	4.00	3.34	-
P/RPS	1.18	1.43	1.57	0.95	1.94	2.07	1.58	-17.61%
YoY %	-17.48%	-8.92%	65.26%	-51.03%	-6.28%	31.01%	-	-
Horiz. %	74.68%	90.51%	99.37%	60.13%	122.78%	131.01%	100.00%	-
P/EPS	25.84	26.62	32.32	14.93	26.68	27.97	25.79	0.12%
YoY %	-2.93%	-17.64%	116.48%	-44.04%	-4.61%	8.45%	-	-
Horiz. %	100.19%	103.22%	125.32%	57.89%	103.45%	108.45%	100.00%	-
EY	3.87	3.76	3.09	6.70	3.75	3.57	3.88	-0.17%
YoY %	2.93%	21.68%	-53.88%	78.67%	5.04%	-7.99%	-	-
Horiz. %	99.74%	96.91%	79.64%	172.68%	96.65%	92.01%	100.00%	-
DY	0.00	2.98	1.34	1.35	0.00	3.13	1.35	-
YoY %	0.00%	122.39%	-0.74%	0.00%	0.00%	131.85%	-	-
Horiz. %	0.00%	220.74%	99.26%	100.00%	0.00%	231.85%	100.00%	-
P/NAPS	0.60	0.85	0.99	1.00	1.80	1.92	1.62	-48.27%
YoY %	-29.41%	-14.14%	-1.00%	-44.44%	-6.25%	18.52%	-	-
Horiz. %	37.04%	52.47%	61.11%	61.73%	111.11%	118.52%	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