[VS] QoQ Quarter Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 121.07%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 277,150 289,128 264,766 243,695 179,989 180,946 162,148 43.09%
PBT 26,715 20,925 20,862 20,653 7,578 8,474 7,024 144.25%
Tax -6,189 -3,638 -4,486 -4,442 -116 -1,318 -1,775 130.46%
NP 20,526 17,287 16,376 16,211 7,462 7,156 5,249 148.83%
-
NP to SH 20,475 17,703 16,595 16,116 7,290 7,741 5,465 141.80%
-
Tax Rate 23.17% 17.39% 21.50% 21.51% 1.53% 15.55% 25.27% -
Total Cost 256,624 271,841 248,390 227,484 172,527 173,790 156,899 38.94%
-
Net Worth 297,818 281,607 276,125 286,751 265,967 264,023 257,258 10.28%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 17,897 6,151 7,555 - 6,890 - 7,648 76.53%
Div Payout % 87.41% 34.75% 45.53% - 94.52% - 139.95% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 297,818 281,607 276,125 286,751 265,967 264,023 257,258 10.28%
NOSH 143,181 136,702 137,375 137,861 137,807 138,232 139,058 1.97%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 7.41% 5.98% 6.19% 6.65% 4.15% 3.95% 3.24% -
ROE 6.88% 6.29% 6.01% 5.62% 2.74% 2.93% 2.12% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 193.57 211.50 192.73 176.77 130.61 130.90 116.60 40.33%
EPS 14.30 12.95 12.08 11.69 5.29 5.60 3.93 137.13%
DPS 12.50 4.50 5.50 0.00 5.00 0.00 5.50 73.12%
NAPS 2.08 2.06 2.01 2.08 1.93 1.91 1.85 8.14%
Adjusted Per Share Value based on latest NOSH - 137,861
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 7.04 7.35 6.73 6.19 4.57 4.60 4.12 43.06%
EPS 0.52 0.45 0.42 0.41 0.19 0.20 0.14 140.41%
DPS 0.45 0.16 0.19 0.00 0.18 0.00 0.19 77.96%
NAPS 0.0757 0.0716 0.0702 0.0729 0.0676 0.0671 0.0654 10.27%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 3.84 2.75 2.19 1.80 1.40 1.39 1.29 -
P/RPS 1.98 1.30 1.14 1.02 1.07 1.06 1.11 47.23%
P/EPS 26.85 21.24 18.13 15.40 26.47 24.82 32.82 -12.55%
EY 3.72 4.71 5.52 6.49 3.78 4.03 3.05 14.19%
DY 3.26 1.64 2.51 0.00 3.57 0.00 4.26 -16.37%
P/NAPS 1.85 1.33 1.09 0.87 0.73 0.73 0.70 91.49%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 -
Price 4.00 3.34 2.32 1.71 1.59 1.50 1.37 -
P/RPS 2.07 1.58 1.20 0.97 1.22 1.15 1.17 46.43%
P/EPS 27.97 25.79 19.21 14.63 30.06 26.79 34.86 -13.68%
EY 3.57 3.88 5.21 6.84 3.33 3.73 2.87 15.70%
DY 3.13 1.35 2.37 0.00 3.14 0.00 4.01 -15.26%
P/NAPS 1.92 1.62 1.15 0.82 0.82 0.79 0.74 89.14%

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