[VS] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 20.87%
YoY- 100.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 1,188,962 1,121,070 1,074,739 977,578 869,396 766,778 678,291 45.23%
PBT 103,284 95,403 89,155 70,018 57,567 43,729 35,912 101.84%
Tax -22,899 -20,012 -18,755 -12,682 -10,362 -7,651 -4,375 200.54%
NP 80,385 75,391 70,400 57,336 47,205 36,078 31,537 86.27%
-
NP to SH 80,472 75,860 70,889 57,704 47,742 36,612 32,396 83.11%
-
Tax Rate 22.17% 20.98% 21.04% 18.11% 18.00% 17.50% 12.18% -
Total Cost 1,108,577 1,045,679 1,004,339 920,242 822,191 730,700 646,754 43.08%
-
Net Worth 315,124 312,610 297,818 281,607 276,125 286,751 265,967 11.93%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 28,307 31,605 31,605 20,597 14,446 14,538 14,538 55.73%
Div Payout % 35.18% 41.66% 44.58% 35.70% 30.26% 39.71% 44.88% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 315,124 312,610 297,818 281,607 276,125 286,751 265,967 11.93%
NOSH 141,947 142,095 143,181 136,702 137,375 137,861 137,807 1.98%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.76% 6.72% 6.55% 5.87% 5.43% 4.71% 4.65% -
ROE 25.54% 24.27% 23.80% 20.49% 17.29% 12.77% 12.18% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 837.61 788.95 750.61 715.11 632.86 556.19 492.20 42.40%
EPS 56.69 53.39 49.51 42.21 34.75 26.56 23.51 79.53%
DPS 19.94 22.24 22.07 15.00 10.50 10.50 10.50 53.17%
NAPS 2.22 2.20 2.08 2.06 2.01 2.08 1.93 9.75%
Adjusted Per Share Value based on latest NOSH - 136,702
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 30.22 28.50 27.32 24.85 22.10 19.49 17.24 45.23%
EPS 2.05 1.93 1.80 1.47 1.21 0.93 0.82 83.89%
DPS 0.72 0.80 0.80 0.52 0.37 0.37 0.37 55.67%
NAPS 0.0801 0.0795 0.0757 0.0716 0.0702 0.0729 0.0676 11.94%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.48 4.02 3.84 2.75 2.19 1.80 1.40 -
P/RPS 0.30 0.51 0.51 0.38 0.35 0.32 0.28 4.69%
P/EPS 4.37 7.53 7.76 6.51 6.30 6.78 5.96 -18.64%
EY 22.86 13.28 12.89 15.35 15.87 14.75 16.79 22.77%
DY 8.04 5.53 5.75 5.45 4.79 5.83 7.50 4.73%
P/NAPS 1.12 1.83 1.85 1.33 1.09 0.87 0.73 32.92%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 -
Price 2.23 3.96 4.00 3.34 2.32 1.71 1.59 -
P/RPS 0.27 0.50 0.53 0.47 0.37 0.31 0.32 -10.68%
P/EPS 3.93 7.42 8.08 7.91 6.68 6.44 6.76 -30.27%
EY 25.42 13.48 12.38 12.64 14.98 15.53 14.79 43.34%
DY 8.94 5.62 5.52 4.49 4.53 6.14 6.60 22.35%
P/NAPS 1.00 1.80 1.92 1.62 1.15 0.82 0.82 14.10%

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