[VS] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 22.85%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,101,063 1,188,962 1,121,070 1,074,739 977,578 869,396 766,778 27.30%
PBT 93,222 103,284 95,403 89,155 70,018 57,567 43,729 65.71%
Tax -20,722 -22,899 -20,012 -18,755 -12,682 -10,362 -7,651 94.41%
NP 72,500 80,385 75,391 70,400 57,336 47,205 36,078 59.31%
-
NP to SH 72,549 80,472 75,860 70,889 57,704 47,742 36,612 57.82%
-
Tax Rate 22.23% 22.17% 20.98% 21.04% 18.11% 18.00% 17.50% -
Total Cost 1,028,563 1,108,577 1,045,679 1,004,339 920,242 822,191 730,700 25.62%
-
Net Worth 320,354 315,124 312,610 297,818 281,607 276,125 286,751 7.67%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 26,389 28,307 31,605 31,605 20,597 14,446 14,538 48.85%
Div Payout % 36.38% 35.18% 41.66% 44.58% 35.70% 30.26% 39.71% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 320,354 315,124 312,610 297,818 281,607 276,125 286,751 7.67%
NOSH 141,125 141,947 142,095 143,181 136,702 137,375 137,861 1.57%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.58% 6.76% 6.72% 6.55% 5.87% 5.43% 4.71% -
ROE 22.65% 25.54% 24.27% 23.80% 20.49% 17.29% 12.77% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 780.20 837.61 788.95 750.61 715.11 632.86 556.19 25.33%
EPS 51.41 56.69 53.39 49.51 42.21 34.75 26.56 55.37%
DPS 18.50 19.94 22.24 22.07 15.00 10.50 10.50 45.92%
NAPS 2.27 2.22 2.20 2.08 2.06 2.01 2.08 6.00%
Adjusted Per Share Value based on latest NOSH - 143,181
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 27.98 30.22 28.49 27.31 24.84 22.10 19.49 27.28%
EPS 1.84 2.05 1.93 1.80 1.47 1.21 0.93 57.66%
DPS 0.67 0.72 0.80 0.80 0.52 0.37 0.37 48.61%
NAPS 0.0814 0.0801 0.0794 0.0757 0.0716 0.0702 0.0729 7.63%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.54 2.48 4.02 3.84 2.75 2.19 1.80 -
P/RPS 0.33 0.30 0.51 0.51 0.38 0.35 0.32 2.07%
P/EPS 4.94 4.37 7.53 7.76 6.51 6.30 6.78 -19.04%
EY 20.24 22.86 13.28 12.89 15.35 15.87 14.75 23.50%
DY 7.28 8.04 5.53 5.75 5.45 4.79 5.83 15.97%
P/NAPS 1.12 1.12 1.83 1.85 1.33 1.09 0.87 18.35%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 -
Price 2.24 2.23 3.96 4.00 3.34 2.32 1.71 -
P/RPS 0.29 0.27 0.50 0.53 0.47 0.37 0.31 -4.35%
P/EPS 4.36 3.93 7.42 8.08 7.91 6.68 6.44 -22.91%
EY 22.95 25.42 13.48 12.38 12.64 14.98 15.53 29.77%
DY 8.26 8.94 5.62 5.52 4.49 4.53 6.14 21.88%
P/NAPS 0.99 1.00 1.80 1.92 1.62 1.15 0.82 13.39%

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