[VS] QoQ Quarter Result on 31-Jul-2007 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 15.66%
YoY- 180.86%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 201,229 332,658 290,026 277,150 289,128 264,766 243,695 -11.99%
PBT 10,863 28,743 26,901 26,715 20,925 20,862 20,653 -34.86%
Tax -1,461 -7,373 -5,699 -6,189 -3,638 -4,486 -4,442 -52.38%
NP 9,402 21,370 21,202 20,526 17,287 16,376 16,211 -30.47%
-
NP to SH 9,780 21,207 21,087 20,475 17,703 16,595 16,116 -28.34%
-
Tax Rate 13.45% 25.65% 21.19% 23.17% 17.39% 21.50% 21.51% -
Total Cost 191,827 311,288 268,824 256,624 271,841 248,390 227,484 -10.75%
-
Net Worth 320,354 315,124 312,610 297,818 281,607 276,125 286,751 7.67%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,233 4,258 - 17,897 6,151 7,555 - -
Div Payout % 43.29% 20.08% - 87.41% 34.75% 45.53% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 320,354 315,124 312,610 297,818 281,607 276,125 286,751 7.67%
NOSH 141,125 141,947 142,095 143,181 136,702 137,375 137,861 1.57%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.67% 6.42% 7.31% 7.41% 5.98% 6.19% 6.65% -
ROE 3.05% 6.73% 6.75% 6.88% 6.29% 6.01% 5.62% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 142.59 234.35 204.11 193.57 211.50 192.73 176.77 -13.35%
EPS 6.93 14.94 14.84 14.30 12.95 12.08 11.69 -29.45%
DPS 3.00 3.00 0.00 12.50 4.50 5.50 0.00 -
NAPS 2.27 2.22 2.20 2.08 2.06 2.01 2.08 6.00%
Adjusted Per Share Value based on latest NOSH - 143,181
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 5.14 8.50 7.41 7.08 7.39 6.76 6.23 -12.04%
EPS 0.25 0.54 0.54 0.52 0.45 0.42 0.41 -28.11%
DPS 0.11 0.11 0.00 0.46 0.16 0.19 0.00 -
NAPS 0.0818 0.0805 0.0799 0.0761 0.0719 0.0705 0.0733 7.59%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.54 2.48 4.02 3.84 2.75 2.19 1.80 -
P/RPS 1.78 1.06 1.97 1.98 1.30 1.14 1.02 44.99%
P/EPS 36.65 16.60 27.09 26.85 21.24 18.13 15.40 78.34%
EY 2.73 6.02 3.69 3.72 4.71 5.52 6.49 -43.88%
DY 1.18 1.21 0.00 3.26 1.64 2.51 0.00 -
P/NAPS 1.12 1.12 1.83 1.85 1.33 1.09 0.87 18.35%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 -
Price 2.24 2.23 3.96 4.00 3.34 2.32 1.71 -
P/RPS 1.57 0.95 1.94 2.07 1.58 1.20 0.97 37.89%
P/EPS 32.32 14.93 26.68 27.97 25.79 19.21 14.63 69.70%
EY 3.09 6.70 3.75 3.57 3.88 5.21 6.84 -41.15%
DY 1.34 1.35 0.00 3.13 1.35 2.37 0.00 -
P/NAPS 0.99 1.00 1.80 1.92 1.62 1.15 0.82 13.39%

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