[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	18.43	19.44	20.22	23.72	26.33	27.99	30.23	-28.12%
YoY %	-5.20%	-3.86%	-14.76%	-9.91%	-5.93%	-7.41%	-	-
Horiz. %	60.97%	64.31%	66.89%	78.47%	87.10%	92.59%	100.00%	-
EPS	0.13	0.46	0.81	1.29	1.61	1.84	2.05	-84.12%
YoY %	-71.74%	-43.21%	-37.21%	-19.88%	-12.50%	-10.24%	-	-
Horiz. %	6.34%	22.44%	39.51%	62.93%	78.54%	89.76%	100.00%	-
DPS	0.06	0.23	0.34	0.44	0.44	0.67	0.72	-80.95%
YoY %	-73.91%	-32.35%	-22.73%	0.00%	-34.33%	-6.94%	-	-
Horiz. %	8.33%	31.94%	47.22%	61.11%	61.11%	93.06%	100.00%	-
NAPS	0.0907	0.0906	0.0918	0.0935	0.0905	0.0814	0.0801	8.64%
YoY %	0.11%	-1.31%	-1.82%	3.31%	11.18%	1.62%	-	-
Horiz. %	113.23%	113.11%	114.61%	116.73%	112.98%	101.62%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos