[VS] YoY Cumulative Quarter Result on 30-Apr-2008 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Jun-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

30-Apr-2008 [#3]

Profit Trend

QoQ- 23.12%

YoY- 3.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Cumulative Result
Revenue	764,959	550,657	553,156	823,913	797,589	498,302	502,251	7.26%
YoY %	38.92%	-0.45%	-32.86%	3.30%	60.06%	-0.79%	-	-
Horiz. %	152.31%	109.64%	110.14%	164.04%	158.80%	99.21%	100.00%	-
PBT	45,393	25,314	11,918	66,507	62,440	28,334	19,136	15.47%
YoY %	79.32%	112.40%	-82.08%	6.51%	120.37%	48.07%	-	-
Horiz. %	237.21%	132.28%	62.28%	347.55%	326.30%	148.07%	100.00%	-
Tax	-13,247	-10,247	-6,341	-14,533	-12,566	-4,259	-3,008	28.01%
YoY %	-29.28%	-61.60%	56.37%	-15.65%	-195.05%	-41.59%	-	-
Horiz. %	440.39%	340.66%	210.80%	483.14%	417.75%	141.59%	100.00%	-
NP	32,146	15,067	5,577	51,974	49,874	24,075	16,128	12.17%
YoY %	113.35%	170.16%	-89.27%	4.21%	107.16%	49.27%	-	-
Horiz. %	199.32%	93.42%	34.58%	322.26%	309.24%	149.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,676	15,003	6,597	52,074	50,414	25,106	16,128	11.90%
YoY %	111.13%	127.42%	-87.33%	3.29%	100.80%	55.67%	-	-
Horiz. %	196.40%	93.02%	40.90%	322.88%	312.59%	155.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.18%	40.48%	53.21%	21.85%	20.12%	15.03%	15.72%	-
YoY %	-27.92%	-23.92%	143.52%	8.60%	33.87%	-4.39%	-	-
Horiz. %	185.62%	257.51%	338.49%	138.99%	127.99%	95.61%	100.00%	-
Total Cost	732,813	535,590	547,579	771,939	747,715	474,227	486,123	7.07%
YoY %	36.82%	-2.19%	-29.06%	3.24%	57.67%	-2.45%	-	-
Horiz. %	150.75%	110.18%	112.64%	158.79%	153.81%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,048	362,079	356,739	321,741	282,900	265,370	234,538	9.07%
YoY %	9.11%	1.50%	10.88%	13.73%	6.61%	13.15%	-	-
Horiz. %	168.44%	154.38%	152.10%	137.18%	120.62%	113.15%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	10,823	2,688	-	8,504	13,733	7,641	-	-
YoY %	302.64%	0.00%	-	-38.08%	79.73%	0.00%	-	-
Horiz. %	141.64%	35.18%	-	111.29%	179.73%	100.00%	-	-
Div Payout %	34.17%	17.92%	-	16.33%	27.24%	30.44%	-	-
YoY %	90.68%	0.00%	-	-40.05%	-10.51%	0.00%	-	-
Horiz. %	112.25%	58.87%	-	53.65%	89.49%	100.00%	-	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	395,048	362,079	356,739	321,741	282,900	265,370	234,538	9.07%
YoY %	9.11%	1.50%	10.88%	13.73%	6.61%	13.15%	-	-
Horiz. %	168.44%	154.38%	152.10%	137.18%	120.62%	113.15%	100.00%	-
NOSH	180,387	179,247	179,266	141,736	137,330	138,937	137,964	4.56%
YoY %	0.64%	-0.01%	26.48%	3.21%	-1.16%	0.71%	-	-
Horiz. %	130.75%	129.92%	129.94%	102.73%	99.54%	100.71%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	4.20%	2.74%	1.01%	6.31%	6.25%	4.83%	3.21%	-
YoY %	53.28%	171.29%	-83.99%	0.96%	29.40%	50.47%	-	-
Horiz. %	130.84%	85.36%	31.46%	196.57%	194.70%	150.47%	100.00%	-
ROE	8.02%	4.14%	1.85%	16.19%	17.82%	9.46%	6.88%	-
YoY %	93.72%	123.78%	-88.57%	-9.15%	88.37%	37.50%	-	-
Horiz. %	116.57%	60.17%	26.89%	235.32%	259.01%	137.50%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	424.06	307.21	308.57	581.30	580.78	358.65	364.04	2.57%
YoY %	38.04%	-0.44%	-46.92%	0.09%	61.94%	-1.48%	-	-
Horiz. %	116.49%	84.39%	84.76%	159.68%	159.54%	98.52%	100.00%	-
EPS	17.56	8.37	3.68	36.74	36.71	18.07	11.69	7.01%
YoY %	109.80%	127.45%	-89.98%	0.08%	103.15%	54.58%	-	-
Horiz. %	150.21%	71.60%	31.48%	314.29%	314.03%	154.58%	100.00%	-
DPS	6.00	1.50	0.00	6.00	10.00	5.50	0.00	-
YoY %	300.00%	0.00%	0.00%	-40.00%	81.82%	0.00%	-	-
Horiz. %	109.09%	27.27%	0.00%	109.09%	181.82%	100.00%	-	-
NAPS	2.19	2.02	1.99	2.27	2.06	1.91	1.70	4.30%
YoY %	8.42%	1.51%	-12.33%	10.19%	7.85%	12.35%	-	-
Horiz. %	128.82%	118.82%	117.06%	133.53%	121.18%	112.35%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 141,125
RPS	19.44	13.99	14.06	20.94	20.27	12.66	12.76	7.26%
YoY %	38.96%	-0.50%	-32.86%	3.31%	60.11%	-0.78%	-	-
Horiz. %	152.35%	109.64%	110.19%	164.11%	158.86%	99.22%	100.00%	-
EPS	0.81	0.38	0.17	1.32	1.28	0.64	0.41	12.01%
YoY %	113.16%	123.53%	-87.12%	3.12%	100.00%	56.10%	-	-
Horiz. %	197.56%	92.68%	41.46%	321.95%	312.20%	156.10%	100.00%	-
DPS	0.28	0.07	0.00	0.22	0.35	0.19	0.00	-
YoY %	300.00%	0.00%	0.00%	-37.14%	84.21%	0.00%	-	-
Horiz. %	147.37%	36.84%	0.00%	115.79%	184.21%	100.00%	-	-
NAPS	0.1004	0.092	0.0907	0.0818	0.0719	0.0674	0.0596	9.07%
YoY %	9.13%	1.43%	10.88%	13.77%	6.68%	13.09%	-	-
Horiz. %	168.46%	154.36%	152.18%	137.25%	120.64%	113.09%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	1.90	1.30	1.09	2.54	2.75	1.39	1.16	-
P/RPS	0.45	0.42	0.35	0.44	0.47	0.39	0.32	5.84%
YoY %	7.14%	20.00%	-20.45%	-6.38%	20.51%	21.88%	-	-
Horiz. %	140.62%	131.25%	109.38%	137.50%	146.87%	121.88%	100.00%	-
P/EPS	10.82	15.53	29.62	6.91	7.49	7.69	9.92	1.45%
YoY %	-30.33%	-47.57%	328.65%	-7.74%	-2.60%	-22.48%	-	-
Horiz. %	109.07%	156.55%	298.59%	69.66%	75.50%	77.52%	100.00%	-
EY	9.24	6.44	3.38	14.46	13.35	13.00	10.08	-1.43%
YoY %	43.48%	90.53%	-76.63%	8.31%	2.69%	28.97%	-	-
Horiz. %	91.67%	63.89%	33.53%	143.45%	132.44%	128.97%	100.00%	-
DY	3.16	1.15	0.00	2.36	3.64	3.96	0.00	-
YoY %	174.78%	0.00%	0.00%	-35.16%	-8.08%	0.00%	-	-
Horiz. %	79.80%	29.04%	0.00%	59.60%	91.92%	100.00%	-	-
P/NAPS	0.87	0.64	0.55	1.12	1.33	0.73	0.68	4.19%
YoY %	35.94%	16.36%	-50.89%	-15.79%	82.19%	7.35%	-	-
Horiz. %	127.94%	94.12%	80.88%	164.71%	195.59%	107.35%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	27/06/11	29/06/10	30/06/09	26/06/08	28/06/07	30/06/06	30/06/05	-
Price	1.66	1.20	1.27	2.24	3.34	1.50	1.18	-
P/RPS	0.39	0.39	0.41	0.39	0.58	0.42	0.32	3.35%
YoY %	0.00%	-4.88%	5.13%	-32.76%	38.10%	31.25%	-	-
Horiz. %	121.88%	121.88%	128.12%	121.88%	181.25%	131.25%	100.00%	-
P/EPS	9.45	14.34	34.51	6.10	9.10	8.30	10.09	-1.08%
YoY %	-34.10%	-58.45%	465.74%	-32.97%	9.64%	-17.74%	-	-
Horiz. %	93.66%	142.12%	342.02%	60.46%	90.19%	82.26%	100.00%	-
EY	10.58	6.98	2.90	16.40	10.99	12.05	9.91	1.09%
YoY %	51.58%	140.69%	-82.32%	49.23%	-8.80%	21.59%	-	-
Horiz. %	106.76%	70.43%	29.26%	165.49%	110.90%	121.59%	100.00%	-
DY	3.61	1.25	0.00	2.68	2.99	3.67	0.00	-
YoY %	188.80%	0.00%	0.00%	-10.37%	-18.53%	0.00%	-	-
Horiz. %	98.37%	34.06%	0.00%	73.02%	81.47%	100.00%	-	-
P/NAPS	0.76	0.59	0.64	0.99	1.62	0.79	0.69	1.62%
YoY %	28.81%	-7.81%	-35.35%	-38.89%	105.06%	14.49%	-	-
Horiz. %	110.14%	85.51%	92.75%	143.48%	234.78%	114.49%	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