[VS] QoQ TTM Result on 31-Jan-2008 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jan-2008 [#2]

Profit Trend

QoQ- 6.08%

YoY- 68.56%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
TTM Result
Revenue	933,188	1,035,647	1,101,063	1,188,962	1,121,070	1,074,739	977,578	-3.03%
YoY %	-9.89%	-5.94%	-7.39%	6.06%	4.31%	9.94%	-	-
Horiz. %	95.46%	105.94%	112.63%	121.62%	114.68%	109.94%	100.00%	-
PBT	65,036	80,364	93,222	103,284	95,403	89,155	70,018	-4.78%
YoY %	-19.07%	-13.79%	-9.74%	8.26%	7.01%	27.33%	-	-
Horiz. %	92.88%	114.78%	133.14%	147.51%	136.25%	127.33%	100.00%	-
Tax	-14,126	-16,602	-20,722	-22,899	-20,012	-18,755	-12,682	7.41%
YoY %	14.91%	19.88%	9.51%	-14.43%	-6.70%	-47.89%	-	-
Horiz. %	111.39%	130.91%	163.40%	180.56%	157.80%	147.89%	100.00%	-
NP	50,910	63,762	72,500	80,385	75,391	70,400	57,336	-7.58%
YoY %	-20.16%	-12.05%	-9.81%	6.62%	7.09%	22.78%	-	-
Horiz. %	88.79%	111.21%	126.45%	140.20%	131.49%	122.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,877	63,422	72,549	80,472	75,860	70,889	57,704	-8.01%
YoY %	-19.78%	-12.58%	-9.85%	6.08%	7.01%	22.85%	-	-
Horiz. %	88.17%	109.91%	125.73%	139.46%	131.46%	122.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	20.66%	22.23%	22.17%	20.98%	21.04%	18.11%	-
YoY %	5.13%	-7.06%	0.27%	5.67%	-0.29%	16.18%	-	-
Horiz. %	119.93%	114.08%	122.75%	122.42%	115.85%	116.18%	100.00%	-
Total Cost	882,278	971,885	1,028,563	1,108,577	1,045,679	1,004,339	920,242	-2.75%
YoY %	-9.22%	-5.51%	-7.22%	6.02%	4.12%	9.14%	-	-
Horiz. %	95.87%	105.61%	111.77%	120.47%	113.63%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,880	356,086	320,354	315,124	312,610	297,818	281,607	19.40%
YoY %	3.31%	11.15%	1.66%	0.80%	4.97%	5.76%	-	-
Horiz. %	130.64%	126.45%	113.76%	111.90%	111.01%	105.76%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	17,484	17,484	26,389	28,307	31,605	31,605	20,597	-10.30%
YoY %	0.00%	-33.75%	-6.78%	-10.44%	0.00%	53.44%	-	-
Horiz. %	84.89%	84.89%	128.12%	137.43%	153.44%	153.44%	100.00%	-
Div Payout %	34.37%	27.57%	36.38%	35.18%	41.66%	44.58%	35.70%	-
YoY %	24.66%	-24.22%	3.41%	-15.55%	-6.55%	24.87%	-	-
Horiz. %	96.27%	77.23%	101.90%	98.54%	116.69%	124.87%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	367,880	356,086	320,354	315,124	312,610	297,818	281,607	19.40%
YoY %	3.31%	11.15%	1.66%	0.80%	4.97%	5.76%	-	-
Horiz. %	130.64%	126.45%	113.76%	111.90%	111.01%	105.76%	100.00%	-
NOSH	179,453	179,841	141,125	141,947	142,095	143,181	136,702	19.79%
YoY %	-0.22%	27.43%	-0.58%	-0.10%	-0.76%	4.74%	-	-
Horiz. %	131.27%	131.56%	103.24%	103.84%	103.95%	104.74%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	5.46%	6.16%	6.58%	6.76%	6.72%	6.55%	5.87%	-
YoY %	-11.36%	-6.38%	-2.66%	0.60%	2.60%	11.58%	-	-
Horiz. %	93.02%	104.94%	112.10%	115.16%	114.48%	111.58%	100.00%	-
ROE	13.83%	17.81%	22.65%	25.54%	24.27%	23.80%	20.49%	-
YoY %	-22.35%	-21.37%	-11.32%	5.23%	1.97%	16.15%	-	-
Horiz. %	67.50%	86.92%	110.54%	124.65%	118.45%	116.15%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	520.02	575.87	780.20	837.61	788.95	750.61	715.11	-19.05%
YoY %	-9.70%	-26.19%	-6.85%	6.17%	5.11%	4.96%	-	-
Horiz. %	72.72%	80.53%	109.10%	117.13%	110.33%	104.96%	100.00%	-
EPS	28.35	35.27	51.41	56.69	53.39	49.51	42.21	-23.21%
YoY %	-19.62%	-31.39%	-9.31%	6.18%	7.84%	17.29%	-	-
Horiz. %	67.16%	83.56%	121.80%	134.30%	126.49%	117.29%	100.00%	-
DPS	9.74	9.72	18.50	19.94	22.24	22.07	15.00	-24.91%
YoY %	0.21%	-47.46%	-7.22%	-10.34%	0.77%	47.13%	-	-
Horiz. %	64.93%	64.80%	123.33%	132.93%	148.27%	147.13%	100.00%	-
NAPS	2.05	1.98	2.27	2.22	2.20	2.08	2.06	-0.32%
YoY %	3.54%	-12.78%	2.25%	0.91%	5.77%	0.97%	-	-
Horiz. %	99.51%	96.12%	110.19%	107.77%	106.80%	100.97%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 141,947
RPS	23.84	26.46	28.13	30.37	28.64	27.45	24.97	-3.02%
YoY %	-9.90%	-5.94%	-7.38%	6.04%	4.34%	9.93%	-	-
Horiz. %	95.47%	105.97%	112.66%	121.63%	114.70%	109.93%	100.00%	-
EPS	1.30	1.62	1.85	2.06	1.94	1.81	1.47	-7.83%
YoY %	-19.75%	-12.43%	-10.19%	6.19%	7.18%	23.13%	-	-
Horiz. %	88.44%	110.20%	125.85%	140.14%	131.97%	123.13%	100.00%	-
DPS	0.45	0.45	0.67	0.72	0.81	0.81	0.53	-10.29%
YoY %	0.00%	-32.84%	-6.94%	-11.11%	0.00%	52.83%	-	-
Horiz. %	84.91%	84.91%	126.42%	135.85%	152.83%	152.83%	100.00%	-
NAPS	0.094	0.091	0.0818	0.0805	0.0799	0.0761	0.0719	19.46%
YoY %	3.30%	11.25%	1.61%	0.75%	4.99%	5.84%	-	-
Horiz. %	130.74%	126.56%	113.77%	111.96%	111.13%	105.84%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.22	1.75	2.54	2.48	4.02	3.84	2.75	-
P/RPS	0.23	0.30	0.33	0.30	0.51	0.51	0.38	-28.33%
YoY %	-23.33%	-9.09%	10.00%	-41.18%	0.00%	34.21%	-	-
Horiz. %	60.53%	78.95%	86.84%	78.95%	134.21%	134.21%	100.00%	-
P/EPS	4.30	4.96	4.94	4.37	7.53	7.76	6.51	-24.05%
YoY %	-13.31%	0.40%	13.04%	-41.97%	-2.96%	19.20%	-	-
Horiz. %	66.05%	76.19%	75.88%	67.13%	115.67%	119.20%	100.00%	-
EY	23.24	20.15	20.24	22.86	13.28	12.89	15.35	31.68%
YoY %	15.33%	-0.44%	-11.46%	72.14%	3.03%	-16.03%	-	-
Horiz. %	151.40%	131.27%	131.86%	148.93%	86.51%	83.97%	100.00%	-
DY	7.99	5.56	7.28	8.04	5.53	5.75	5.45	28.90%
YoY %	43.71%	-23.63%	-9.45%	45.39%	-3.83%	5.50%	-	-
Horiz. %	146.61%	102.02%	133.58%	147.52%	101.47%	105.50%	100.00%	-
P/NAPS	0.60	0.88	1.12	1.12	1.83	1.85	1.33	-41.03%
YoY %	-31.82%	-21.43%	0.00%	-38.80%	-1.08%	39.10%	-	-
Horiz. %	45.11%	66.17%	84.21%	84.21%	137.59%	139.10%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	23/12/08	25/09/08	26/06/08	27/03/08	18/12/07	28/09/07	28/06/07	-
Price	1.23	1.68	2.24	2.23	3.96	4.00	3.34	-
P/RPS	0.24	0.29	0.29	0.27	0.50	0.53	0.47	-35.98%
YoY %	-17.24%	0.00%	7.41%	-46.00%	-5.66%	12.77%	-	-
Horiz. %	51.06%	61.70%	61.70%	57.45%	106.38%	112.77%	100.00%	-
P/EPS	4.34	4.76	4.36	3.93	7.42	8.08	7.91	-32.85%
YoY %	-8.82%	9.17%	10.94%	-47.04%	-8.17%	2.15%	-	-
Horiz. %	54.87%	60.18%	55.12%	49.68%	93.81%	102.15%	100.00%	-
EY	23.05	20.99	22.95	25.42	13.48	12.38	12.64	48.99%
YoY %	9.81%	-8.54%	-9.72%	88.58%	8.89%	-2.06%	-	-
Horiz. %	182.36%	166.06%	181.57%	201.11%	106.65%	97.94%	100.00%	-
DY	7.92	5.79	8.26	8.94	5.62	5.52	4.49	45.73%
YoY %	36.79%	-29.90%	-7.61%	59.07%	1.81%	22.94%	-	-
Horiz. %	176.39%	128.95%	183.96%	199.11%	125.17%	122.94%	100.00%	-
P/NAPS	0.60	0.85	0.99	1.00	1.80	1.92	1.62	-48.27%
YoY %	-29.41%	-14.14%	-1.00%	-44.44%	-6.25%	18.52%	-	-
Horiz. %	37.04%	52.47%	61.11%	61.73%	111.11%	118.52%	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

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 Mins

SELL

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

967

HLIND

HONG LEONG INDUSTRIES BHD

962

DNEX

DAGANG NEXCHANGE BERHAD

687

JCY

JCY INTERNATIONAL BERHAD

685

SALCON

SALCON BHD

683

MAYBANK

MALAYAN BANKING BHD

618

YTLPOWR

YTL POWER INTERNATIONAL BHD

580

WCT

WCT HOLDINGS BERHAD

544

TOPGLOV

TOP GLOVE CORPORATION BHD

522

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

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