[VS] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 13.01%
YoY- 95.83%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,074,739 977,578 869,396 766,778 678,291 668,154 641,204 41.23%
PBT 89,155 70,018 57,567 43,729 35,912 31,537 22,013 154.73%
Tax -18,755 -12,682 -10,362 -7,651 -4,375 -3,786 -2,368 298.84%
NP 70,400 57,336 47,205 36,078 31,537 27,751 19,645 134.72%
-
NP to SH 70,889 57,704 47,742 36,612 32,396 28,782 20,091 132.30%
-
Tax Rate 21.04% 18.11% 18.00% 17.50% 12.18% 12.00% 10.76% -
Total Cost 1,004,339 920,242 822,191 730,700 646,754 640,403 621,559 37.82%
-
Net Worth 297,818 281,607 276,125 286,751 265,967 264,023 257,258 10.28%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 31,605 20,597 14,446 14,538 14,538 18,829 18,829 41.37%
Div Payout % 44.58% 35.70% 30.26% 39.71% 44.88% 65.42% 93.72% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 297,818 281,607 276,125 286,751 265,967 264,023 257,258 10.28%
NOSH 143,181 136,702 137,375 137,861 137,807 138,232 139,058 1.97%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 6.55% 5.87% 5.43% 4.71% 4.65% 4.15% 3.06% -
ROE 23.80% 20.49% 17.29% 12.77% 12.18% 10.90% 7.81% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 750.61 715.11 632.86 556.19 492.20 483.36 461.10 38.50%
EPS 49.51 42.21 34.75 26.56 23.51 20.82 14.45 127.78%
DPS 22.07 15.00 10.50 10.50 10.50 13.50 13.50 38.90%
NAPS 2.08 2.06 2.01 2.08 1.93 1.91 1.85 8.14%
Adjusted Per Share Value based on latest NOSH - 137,861
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 27.31 24.84 22.10 19.49 17.24 16.98 16.30 41.19%
EPS 1.80 1.47 1.21 0.93 0.82 0.73 0.51 132.34%
DPS 0.80 0.52 0.37 0.37 0.37 0.48 0.48 40.70%
NAPS 0.0757 0.0716 0.0702 0.0729 0.0676 0.0671 0.0654 10.27%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 3.84 2.75 2.19 1.80 1.40 1.39 1.29 -
P/RPS 0.51 0.38 0.35 0.32 0.28 0.29 0.28 49.30%
P/EPS 7.76 6.51 6.30 6.78 5.96 6.68 8.93 -8.96%
EY 12.89 15.35 15.87 14.75 16.79 14.98 11.20 9.85%
DY 5.75 5.45 4.79 5.83 7.50 9.71 10.47 -33.01%
P/NAPS 1.85 1.33 1.09 0.87 0.73 0.73 0.70 91.49%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 -
Price 4.00 3.34 2.32 1.71 1.59 1.50 1.37 -
P/RPS 0.53 0.47 0.37 0.31 0.32 0.31 0.30 46.29%
P/EPS 8.08 7.91 6.68 6.44 6.76 7.20 9.48 -10.13%
EY 12.38 12.64 14.98 15.53 14.79 13.88 10.55 11.28%
DY 5.52 4.49 4.53 6.14 6.60 9.00 9.85 -32.09%
P/NAPS 1.92 1.62 1.15 0.82 0.82 0.79 0.74 89.14%

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