[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	20.32	23.84	26.46	28.13	30.37	28.64	27.45	-18.09%
YoY %	-14.77%	-9.90%	-5.94%	-7.38%	6.04%	4.34%	-	-
Horiz. %	74.03%	86.85%	96.39%	102.48%	110.64%	104.34%	100.00%	-
EPS	0.82	1.30	1.62	1.85	2.06	1.94	1.81	-40.87%
YoY %	-36.92%	-19.75%	-12.43%	-10.19%	6.19%	7.18%	-	-
Horiz. %	45.30%	71.82%	89.50%	102.21%	113.81%	107.18%	100.00%	-
DPS	0.34	0.45	0.45	0.67	0.72	0.81	0.81	-43.79%
YoY %	-24.44%	0.00%	-32.84%	-6.94%	-11.11%	0.00%	-	-
Horiz. %	41.98%	55.56%	55.56%	82.72%	88.89%	100.00%	100.00%	-
NAPS	0.0923	0.094	0.091	0.0818	0.0805	0.0799	0.0761	13.66%
YoY %	-1.81%	3.30%	11.25%	1.61%	0.75%	4.99%	-	-
Horiz. %	121.29%	123.52%	119.58%	107.49%	105.78%	104.99%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

-0.005

78,252,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.20

-0.01

51,580,800

NOVAMSC

0.265

+0.035

51,340,000

HSI-HWE

0.12

+0.005

40,053,000

SNS

0.92

+0.035

32,737,500

ORGABIO

0.475

+0.045

25,821,900

MUIIND

0.09

0.00

23,485,300

More active Stocks

KLK

20.30

+0.22

33,100

KOBAY

2.38

+0.20

4,542,800

PPB

14.32

+0.14

3,600

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.99

+0.095

56,500

KEYFIELD

2.69

+0.09

505,900

CRESNDO

3.72

+0.09

211,200

PETDAG

17.32

+0.08

9,800

More gainer Stocks

TOYOVEN

0.885

-0.175

4,908,500

MRDIY-C28

0.085

-0.165

50,000

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

6,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More