[VS] QoQ TTM Result on 30-Apr-2008 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Jun-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

30-Apr-2008 [#3]

Profit Trend

QoQ- -9.85%

YoY- 25.73%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
TTM Result
Revenue	795,315	933,188	1,035,647	1,101,063	1,188,962	1,121,070	1,074,739	-18.11%
YoY %	-14.77%	-9.89%	-5.94%	-7.39%	6.06%	4.31%	-	-
Horiz. %	74.00%	86.83%	96.36%	102.45%	110.63%	104.31%	100.00%	-
PBT	40,426	65,036	80,364	93,222	103,284	95,403	89,155	-40.83%
YoY %	-37.84%	-19.07%	-13.79%	-9.74%	8.26%	7.01%	-	-
Horiz. %	45.34%	72.95%	90.14%	104.56%	115.85%	107.01%	100.00%	-
Tax	-9,640	-14,126	-16,602	-20,722	-22,899	-20,012	-18,755	-35.70%
YoY %	31.76%	14.91%	19.88%	9.51%	-14.43%	-6.70%	-	-
Horiz. %	51.40%	75.32%	88.52%	110.49%	122.10%	106.70%	100.00%	-
NP	30,786	50,910	63,762	72,500	80,385	75,391	70,400	-42.24%
YoY %	-39.53%	-20.16%	-12.05%	-9.81%	6.62%	7.09%	-	-
Horiz. %	43.73%	72.32%	90.57%	102.98%	114.18%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,970	50,877	63,422	72,549	80,472	75,860	70,889	-41.04%
YoY %	-37.16%	-19.78%	-12.58%	-9.85%	6.08%	7.01%	-	-
Horiz. %	45.10%	71.77%	89.47%	102.34%	113.52%	107.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.85%	21.72%	20.66%	22.23%	22.17%	20.98%	21.04%	-
YoY %	9.81%	5.13%	-7.06%	0.27%	5.67%	-0.29%	-	-
Horiz. %	113.36%	103.23%	98.19%	105.66%	105.37%	99.71%	100.00%	-
Total Cost	764,529	882,278	971,885	1,028,563	1,108,577	1,045,679	1,004,339	-16.56%
YoY %	-13.35%	-9.22%	-5.51%	-7.22%	6.02%	4.12%	-	-
Horiz. %	76.12%	87.85%	96.77%	102.41%	110.38%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,171	367,880	356,086	320,354	315,124	312,610	297,818	13.65%
YoY %	-1.82%	3.31%	11.15%	1.66%	0.80%	4.97%	-	-
Horiz. %	121.27%	123.53%	119.56%	107.57%	105.81%	104.97%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	13,225	17,484	17,484	26,389	28,307	31,605	31,605	-43.90%
YoY %	-24.36%	0.00%	-33.75%	-6.78%	-10.44%	0.00%	-	-
Horiz. %	41.84%	55.32%	55.32%	83.50%	89.56%	100.00%	100.00%	-
Div Payout %	41.37%	34.37%	27.57%	36.38%	35.18%	41.66%	44.58%	-
YoY %	20.37%	24.66%	-24.22%	3.41%	-15.55%	-6.55%	-	-
Horiz. %	92.80%	77.10%	61.84%	81.61%	78.91%	93.45%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	361,171	367,880	356,086	320,354	315,124	312,610	297,818	13.65%
YoY %	-1.82%	3.31%	11.15%	1.66%	0.80%	4.97%	-	-
Horiz. %	121.27%	123.53%	119.56%	107.57%	105.81%	104.97%	100.00%	-
NOSH	179,687	179,453	179,841	141,125	141,947	142,095	143,181	16.26%
YoY %	0.13%	-0.22%	27.43%	-0.58%	-0.10%	-0.76%	-	-
Horiz. %	125.50%	125.33%	125.60%	98.56%	99.14%	99.24%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	3.87%	5.46%	6.16%	6.58%	6.76%	6.72%	6.55%	-
YoY %	-29.12%	-11.36%	-6.38%	-2.66%	0.60%	2.60%	-	-
Horiz. %	59.08%	83.36%	94.05%	100.46%	103.21%	102.60%	100.00%	-
ROE	8.85%	13.83%	17.81%	22.65%	25.54%	24.27%	23.80%	-
YoY %	-36.01%	-22.35%	-21.37%	-11.32%	5.23%	1.97%	-	-
Horiz. %	37.18%	58.11%	74.83%	95.17%	107.31%	101.97%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	442.61	520.02	575.87	780.20	837.61	788.95	750.61	-29.56%
YoY %	-14.89%	-9.70%	-26.19%	-6.85%	6.17%	5.11%	-	-
Horiz. %	58.97%	69.28%	76.72%	103.94%	111.59%	105.11%	100.00%	-
EPS	17.79	28.35	35.27	51.41	56.69	53.39	49.51	-49.30%
YoY %	-37.25%	-19.62%	-31.39%	-9.31%	6.18%	7.84%	-	-
Horiz. %	35.93%	57.26%	71.24%	103.84%	114.50%	107.84%	100.00%	-
DPS	7.36	9.74	9.72	18.50	19.94	22.24	22.07	-51.75%
YoY %	-24.44%	0.21%	-47.46%	-7.22%	-10.34%	0.77%	-	-
Horiz. %	33.35%	44.13%	44.04%	83.82%	90.35%	100.77%	100.00%	-
NAPS	2.01	2.05	1.98	2.27	2.22	2.20	2.08	-2.24%
YoY %	-1.95%	3.54%	-12.78%	2.25%	0.91%	5.77%	-	-
Horiz. %	96.63%	98.56%	95.19%	109.13%	106.73%	105.77%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 141,125
RPS	20.22	23.72	26.33	27.99	30.23	28.50	27.32	-18.10%
YoY %	-14.76%	-9.91%	-5.93%	-7.41%	6.07%	4.32%	-	-
Horiz. %	74.01%	86.82%	96.38%	102.45%	110.65%	104.32%	100.00%	-
EPS	0.81	1.29	1.61	1.84	2.05	1.93	1.80	-41.13%
YoY %	-37.21%	-19.88%	-12.50%	-10.24%	6.22%	7.22%	-	-
Horiz. %	45.00%	71.67%	89.44%	102.22%	113.89%	107.22%	100.00%	-
DPS	0.34	0.44	0.44	0.67	0.72	0.80	0.80	-43.32%
YoY %	-22.73%	0.00%	-34.33%	-6.94%	-10.00%	0.00%	-	-
Horiz. %	42.50%	55.00%	55.00%	83.75%	90.00%	100.00%	100.00%	-
NAPS	0.0918	0.0935	0.0905	0.0814	0.0801	0.0795	0.0757	13.65%
YoY %	-1.82%	3.31%	11.18%	1.62%	0.75%	5.02%	-	-
Horiz. %	121.27%	123.51%	119.55%	107.53%	105.81%	105.02%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	1.23	1.22	1.75	2.54	2.48	4.02	3.84	-
P/RPS	0.28	0.23	0.30	0.33	0.30	0.51	0.51	-32.82%
YoY %	21.74%	-23.33%	-9.09%	10.00%	-41.18%	0.00%	-	-
Horiz. %	54.90%	45.10%	58.82%	64.71%	58.82%	100.00%	100.00%	-
P/EPS	6.91	4.30	4.96	4.94	4.37	7.53	7.76	-7.41%
YoY %	60.70%	-13.31%	0.40%	13.04%	-41.97%	-2.96%	-	-
Horiz. %	89.05%	55.41%	63.92%	63.66%	56.31%	97.04%	100.00%	-
EY	14.47	23.24	20.15	20.24	22.86	13.28	12.89	7.97%
YoY %	-37.74%	15.33%	-0.44%	-11.46%	72.14%	3.03%	-	-
Horiz. %	112.26%	180.29%	156.32%	157.02%	177.35%	103.03%	100.00%	-
DY	5.98	7.99	5.56	7.28	8.04	5.53	5.75	2.63%
YoY %	-25.16%	43.71%	-23.63%	-9.45%	45.39%	-3.83%	-	-
Horiz. %	104.00%	138.96%	96.70%	126.61%	139.83%	96.17%	100.00%	-
P/NAPS	0.61	0.60	0.88	1.12	1.12	1.83	1.85	-52.11%
YoY %	1.67%	-31.82%	-21.43%	0.00%	-38.80%	-1.08%	-	-
Horiz. %	32.97%	32.43%	47.57%	60.54%	60.54%	98.92%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	31/03/09	23/12/08	25/09/08	26/06/08	27/03/08	18/12/07	28/09/07	-
Price	1.01	1.23	1.68	2.24	2.23	3.96	4.00	-
P/RPS	0.23	0.24	0.29	0.29	0.27	0.50	0.53	-42.53%
YoY %	-4.17%	-17.24%	0.00%	7.41%	-46.00%	-5.66%	-	-
Horiz. %	43.40%	45.28%	54.72%	54.72%	50.94%	94.34%	100.00%	-
P/EPS	5.68	4.34	4.76	4.36	3.93	7.42	8.08	-20.85%
YoY %	30.88%	-8.82%	9.17%	10.94%	-47.04%	-8.17%	-	-
Horiz. %	70.30%	53.71%	58.91%	53.96%	48.64%	91.83%	100.00%	-
EY	17.62	23.05	20.99	22.95	25.42	13.48	12.38	26.39%
YoY %	-23.56%	9.81%	-8.54%	-9.72%	88.58%	8.89%	-	-
Horiz. %	142.33%	186.19%	169.55%	185.38%	205.33%	108.89%	100.00%	-
DY	7.29	7.92	5.79	8.26	8.94	5.62	5.52	20.27%
YoY %	-7.95%	36.79%	-29.90%	-7.61%	59.07%	1.81%	-	-
Horiz. %	132.07%	143.48%	104.89%	149.64%	161.96%	101.81%	100.00%	-
P/NAPS	0.50	0.60	0.85	0.99	1.00	1.80	1.92	-59.05%
YoY %	-16.67%	-29.41%	-14.14%	-1.00%	-44.44%	-6.25%	-	-
Horiz. %	26.04%	31.25%	44.27%	51.56%	52.08%	93.75%	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