[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
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 933,188 1,035,647 1,101,063 1,188,962 1,121,070 1,074,739 977,578 -3.03%
PBT 65,036 80,364 93,222 103,284 95,403 89,155 70,018 -4.78%
Tax -14,126 -16,602 -20,722 -22,899 -20,012 -18,755 -12,682 7.41%
NP 50,910 63,762 72,500 80,385 75,391 70,400 57,336 -7.58%
-
NP to SH 50,877 63,422 72,549 80,472 75,860 70,889 57,704 -8.01%
-
Tax Rate 21.72% 20.66% 22.23% 22.17% 20.98% 21.04% 18.11% -
Total Cost 882,278 971,885 1,028,563 1,108,577 1,045,679 1,004,339 920,242 -2.75%
-
Net Worth 367,880 356,086 320,354 315,124 312,610 297,818 281,607 19.40%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 17,484 17,484 26,389 28,307 31,605 31,605 20,597 -10.30%
Div Payout % 34.37% 27.57% 36.38% 35.18% 41.66% 44.58% 35.70% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 367,880 356,086 320,354 315,124 312,610 297,818 281,607 19.40%
NOSH 179,453 179,841 141,125 141,947 142,095 143,181 136,702 19.79%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 5.46% 6.16% 6.58% 6.76% 6.72% 6.55% 5.87% -
ROE 13.83% 17.81% 22.65% 25.54% 24.27% 23.80% 20.49% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 520.02 575.87 780.20 837.61 788.95 750.61 715.11 -19.05%
EPS 28.35 35.27 51.41 56.69 53.39 49.51 42.21 -23.21%
DPS 9.74 9.72 18.50 19.94 22.24 22.07 15.00 -24.91%
NAPS 2.05 1.98 2.27 2.22 2.20 2.08 2.06 -0.32%
Adjusted Per Share Value based on latest NOSH - 141,947
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 23.72 26.32 27.98 30.22 28.49 27.31 24.84 -3.01%
EPS 1.29 1.61 1.84 2.05 1.93 1.80 1.47 -8.30%
DPS 0.44 0.44 0.67 0.72 0.80 0.80 0.52 -10.49%
NAPS 0.0935 0.0905 0.0814 0.0801 0.0794 0.0757 0.0716 19.37%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
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%
P/EPS 4.30 4.96 4.94 4.37 7.53 7.76 6.51 -24.05%
EY 23.24 20.15 20.24 22.86 13.28 12.89 15.35 31.68%
DY 7.99 5.56 7.28 8.04 5.53 5.75 5.45 28.90%
P/NAPS 0.60 0.88 1.12 1.12 1.83 1.85 1.33 -41.03%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
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%
P/EPS 4.34 4.76 4.36 3.93 7.42 8.08 7.91 -32.85%
EY 23.05 20.99 22.95 25.42 13.48 12.38 12.64 48.99%
DY 7.92 5.79 8.26 8.94 5.62 5.52 4.49 45.73%
P/NAPS 0.60 0.85 0.99 1.00 1.80 1.92 1.62 -48.27%

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