[VS] QoQ 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- 2.99%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 211,734 201,229 332,658 290,026 277,150 289,128 264,766 -13.85%
PBT 13,857 10,863 28,743 26,901 26,715 20,925 20,862 -23.89%
Tax -2,069 -1,461 -7,373 -5,699 -6,189 -3,638 -4,486 -40.33%
NP 11,788 9,402 21,370 21,202 20,526 17,287 16,376 -19.69%
-
NP to SH 11,348 9,780 21,207 21,087 20,475 17,703 16,595 -22.40%
-
Tax Rate 14.93% 13.45% 25.65% 21.19% 23.17% 17.39% 21.50% -
Total Cost 199,946 191,827 311,288 268,824 256,624 271,841 248,390 -13.47%
-
Net Worth 356,086 320,354 315,124 312,610 297,818 281,607 276,125 18.49%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 8,992 4,233 4,258 - 17,897 6,151 7,555 12.32%
Div Payout % 79.24% 43.29% 20.08% - 87.41% 34.75% 45.53% -
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 356,086 320,354 315,124 312,610 297,818 281,607 276,125 18.49%
NOSH 179,841 141,125 141,947 142,095 143,181 136,702 137,375 19.69%
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 5.57% 4.67% 6.42% 7.31% 7.41% 5.98% 6.19% -
ROE 3.19% 3.05% 6.73% 6.75% 6.88% 6.29% 6.01% -
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 117.73 142.59 234.35 204.11 193.57 211.50 192.73 -28.02%
EPS 6.31 6.93 14.94 14.84 14.30 12.95 12.08 -35.16%
DPS 5.00 3.00 3.00 0.00 12.50 4.50 5.50 -6.16%
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 5.38 5.11 8.45 7.37 7.04 7.35 6.73 -13.87%
EPS 0.29 0.25 0.54 0.54 0.52 0.45 0.42 -21.89%
DPS 0.23 0.11 0.11 0.00 0.45 0.16 0.19 13.59%
NAPS 0.0905 0.0814 0.0801 0.0794 0.0757 0.0716 0.0702 18.46%
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 1.49 1.78 1.06 1.97 1.98 1.30 1.14 19.56%
P/EPS 27.73 36.65 16.60 27.09 26.85 21.24 18.13 32.78%
EY 3.61 2.73 6.02 3.69 3.72 4.71 5.52 -24.67%
DY 2.86 1.18 1.21 0.00 3.26 1.64 2.51 9.10%
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 1.43 1.57 0.95 1.94 2.07 1.58 1.20 12.41%
P/EPS 26.62 32.32 14.93 26.68 27.97 25.79 19.21 24.31%
EY 3.76 3.09 6.70 3.75 3.57 3.88 5.21 -19.55%
DY 2.98 1.34 1.35 0.00 3.13 1.35 2.37 16.51%
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