[VS] QoQ TTM Result on 31-Oct-2008 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

31-Oct-2008 [#1]

Profit Trend

QoQ- -19.78%

YoY- -32.93%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
TTM Result
Revenue	724,836	764,890	795,315	933,188	1,035,647	1,101,063	1,188,962	-28.12%
YoY %	-5.24%	-3.83%	-14.77%	-9.89%	-5.94%	-7.39%	-	-
Horiz. %	60.96%	64.33%	66.89%	78.49%	87.11%	92.61%	100.00%	-
PBT	13,021	25,775	40,426	65,036	80,364	93,222	103,284	-74.88%
YoY %	-49.48%	-36.24%	-37.84%	-19.07%	-13.79%	-9.74%	-	-
Horiz. %	12.61%	24.96%	39.14%	62.97%	77.81%	90.26%	100.00%	-
Tax	-8,819	-8,410	-9,640	-14,126	-16,602	-20,722	-22,899	-47.09%
YoY %	-4.86%	12.76%	31.76%	14.91%	19.88%	9.51%	-	-
Horiz. %	38.51%	36.73%	42.10%	61.69%	72.50%	90.49%	100.00%	-
NP	4,202	17,365	30,786	50,910	63,762	72,500	80,385	-86.04%
YoY %	-75.80%	-43.59%	-39.53%	-20.16%	-12.05%	-9.81%	-	-
Horiz. %	5.23%	21.60%	38.30%	63.33%	79.32%	90.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,224	17,945	31,970	50,877	63,422	72,549	80,472	-83.87%
YoY %	-70.89%	-43.87%	-37.16%	-19.78%	-12.58%	-9.85%	-	-
Horiz. %	6.49%	22.30%	39.73%	63.22%	78.81%	90.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.73%	32.63%	23.85%	21.72%	20.66%	22.23%	22.17%	-
YoY %	107.57%	36.81%	9.81%	5.13%	-7.06%	0.27%	-	-
Horiz. %	305.50%	147.18%	107.58%	97.97%	93.19%	100.27%	100.00%	-
Total Cost	720,634	747,525	764,529	882,278	971,885	1,028,563	1,108,577	-24.97%
YoY %	-3.60%	-2.22%	-13.35%	-9.22%	-5.51%	-7.22%	-	-
Horiz. %	65.01%	67.43%	68.96%	79.59%	87.67%	92.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,623	356,436	361,171	367,880	356,086	320,354	315,124	8.60%
YoY %	0.05%	-1.31%	-1.82%	3.31%	11.15%	1.66%	-	-
Horiz. %	113.17%	113.11%	114.61%	116.74%	113.00%	101.66%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	2,318	8,992	13,225	17,484	17,484	26,389	28,307	-81.17%
YoY %	-74.22%	-32.01%	-24.36%	0.00%	-33.75%	-6.78%	-	-
Horiz. %	8.19%	31.77%	46.72%	61.77%	61.77%	93.22%	100.00%	-
Div Payout %	44.37%	50.11%	41.37%	34.37%	27.57%	36.38%	35.18%	-
YoY %	-11.45%	21.13%	20.37%	24.66%	-24.22%	3.41%	-	-
Horiz. %	126.12%	142.44%	117.60%	97.70%	78.37%	103.41%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	356,623	356,436	361,171	367,880	356,086	320,354	315,124	8.60%
YoY %	0.05%	-1.31%	-1.82%	3.31%	11.15%	1.66%	-	-
Horiz. %	113.17%	113.11%	114.61%	116.74%	113.00%	101.66%	100.00%	-
NOSH	178,311	179,113	179,687	179,453	179,841	141,125	141,947	16.43%
YoY %	-0.45%	-0.32%	0.13%	-0.22%	27.43%	-0.58%	-	-
Horiz. %	125.62%	126.18%	126.59%	126.42%	126.70%	99.42%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	0.58%	2.27%	3.87%	5.46%	6.16%	6.58%	6.76%	-
YoY %	-74.45%	-41.34%	-29.12%	-11.36%	-6.38%	-2.66%	-	-
Horiz. %	8.58%	33.58%	57.25%	80.77%	91.12%	97.34%	100.00%	-
ROE	1.46%	5.03%	8.85%	13.83%	17.81%	22.65%	25.54%	-
YoY %	-70.97%	-43.16%	-36.01%	-22.35%	-21.37%	-11.32%	-	-
Horiz. %	5.72%	19.69%	34.65%	54.15%	69.73%	88.68%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	406.50	427.04	442.61	520.02	575.87	780.20	837.61	-38.27%
YoY %	-4.81%	-3.52%	-14.89%	-9.70%	-26.19%	-6.85%	-	-
Horiz. %	48.53%	50.98%	52.84%	62.08%	68.75%	93.15%	100.00%	-
EPS	2.93	10.02	17.79	28.35	35.27	51.41	56.69	-86.14%
YoY %	-70.76%	-43.68%	-37.25%	-19.62%	-31.39%	-9.31%	-	-
Horiz. %	5.17%	17.68%	31.38%	50.01%	62.22%	90.69%	100.00%	-
DPS	1.30	5.00	7.36	9.74	9.72	18.50	19.94	-83.82%
YoY %	-74.00%	-32.07%	-24.44%	0.21%	-47.46%	-7.22%	-	-
Horiz. %	6.52%	25.08%	36.91%	48.85%	48.75%	92.78%	100.00%	-
NAPS	2.00	1.99	2.01	2.05	1.98	2.27	2.22	-6.72%
YoY %	0.50%	-1.00%	-1.95%	3.54%	-12.78%	2.25%	-	-
Horiz. %	90.09%	89.64%	90.54%	92.34%	89.19%	102.25%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 179,453
RPS	18.52	19.54	20.32	23.84	26.46	28.13	30.37	-28.11%
YoY %	-5.22%	-3.84%	-14.77%	-9.90%	-5.94%	-7.38%	-	-
Horiz. %	60.98%	64.34%	66.91%	78.50%	87.13%	92.62%	100.00%	-
EPS	0.13	0.46	0.82	1.30	1.62	1.85	2.06	-84.17%
YoY %	-71.74%	-43.90%	-36.92%	-19.75%	-12.43%	-10.19%	-	-
Horiz. %	6.31%	22.33%	39.81%	63.11%	78.64%	89.81%	100.00%	-
DPS	0.06	0.23	0.34	0.45	0.45	0.67	0.72	-80.95%
YoY %	-73.91%	-32.35%	-24.44%	0.00%	-32.84%	-6.94%	-	-
Horiz. %	8.33%	31.94%	47.22%	62.50%	62.50%	93.06%	100.00%	-
NAPS	0.0911	0.0911	0.0923	0.094	0.091	0.0818	0.0805	8.60%
YoY %	0.00%	-1.30%	-1.81%	3.30%	11.25%	1.61%	-	-
Horiz. %	113.17%	113.17%	114.66%	116.77%	113.04%	101.61%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	1.38	1.09	1.23	1.22	1.75	2.54	2.48	-
P/RPS	0.34	0.26	0.28	0.23	0.30	0.33	0.30	8.71%
YoY %	30.77%	-7.14%	21.74%	-23.33%	-9.09%	10.00%	-	-
Horiz. %	113.33%	86.67%	93.33%	76.67%	100.00%	110.00%	100.00%	-
P/EPS	47.10	10.88	6.91	4.30	4.96	4.94	4.37	388.63%
YoY %	332.90%	57.45%	60.70%	-13.31%	0.40%	13.04%	-	-
Horiz. %	1,077.80%	248.97%	158.12%	98.40%	113.50%	113.04%	100.00%	-
EY	2.12	9.19	14.47	23.24	20.15	20.24	22.86	-79.54%
YoY %	-76.93%	-36.49%	-37.74%	15.33%	-0.44%	-11.46%	-	-
Horiz. %	9.27%	40.20%	63.30%	101.66%	88.15%	88.54%	100.00%	-
DY	0.94	4.59	5.98	7.99	5.56	7.28	8.04	-76.12%
YoY %	-79.52%	-23.24%	-25.16%	43.71%	-23.63%	-9.45%	-	-
Horiz. %	11.69%	57.09%	74.38%	99.38%	69.15%	90.55%	100.00%	-
P/NAPS	0.69	0.55	0.61	0.60	0.88	1.12	1.12	-27.61%
YoY %	25.45%	-9.84%	1.67%	-31.82%	-21.43%	0.00%	-	-
Horiz. %	61.61%	49.11%	54.46%	53.57%	78.57%	100.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	30/06/09	31/03/09	23/12/08	25/09/08	26/06/08	27/03/08	-
Price	1.22	1.27	1.01	1.23	1.68	2.24	2.23	-
P/RPS	0.30	0.30	0.23	0.24	0.29	0.29	0.27	7.28%
YoY %	0.00%	30.43%	-4.17%	-17.24%	0.00%	7.41%	-	-
Horiz. %	111.11%	111.11%	85.19%	88.89%	107.41%	107.41%	100.00%	-
P/EPS	41.64	12.68	5.68	4.34	4.76	4.36	3.93	383.09%
YoY %	228.39%	123.24%	30.88%	-8.82%	9.17%	10.94%	-	-
Horiz. %	1,059.54%	322.65%	144.53%	110.43%	121.12%	110.94%	100.00%	-
EY	2.40	7.89	17.62	23.05	20.99	22.95	25.42	-79.29%
YoY %	-69.58%	-55.22%	-23.56%	9.81%	-8.54%	-9.72%	-	-
Horiz. %	9.44%	31.04%	69.32%	90.68%	82.57%	90.28%	100.00%	-
DY	1.07	3.94	7.29	7.92	5.79	8.26	8.94	-75.74%
YoY %	-72.84%	-45.95%	-7.95%	36.79%	-29.90%	-7.61%	-	-
Horiz. %	11.97%	44.07%	81.54%	88.59%	64.77%	92.39%	100.00%	-
P/NAPS	0.61	0.64	0.50	0.60	0.85	0.99	1.00	-28.09%
YoY %	-4.69%	28.00%	-16.67%	-29.41%	-14.14%	-1.00%	-	-
Horiz. %	61.00%	64.00%	50.00%	60.00%	85.00%	99.00%	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

961

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

700

SALCON

SALCON BHD

688

JCY

JCY INTERNATIONAL BERHAD

678

MAYBANK

MALAYAN BANKING BHD

617

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

WCT

WCT HOLDINGS BERHAD

544

TOPGLOV

TOP GLOVE CORPORATION BHD

528

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