[VS] YoY TTM Result on 31-Jul-2004 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

30-Sep-2004

Admission Sponsor

Sponsor

Financial Year

31-Jul-2004

Quarter

31-Jul-2004 [#4]

Profit Trend

QoQ- 122.8%

YoY- -16.03%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	1,074,739	678,291	672,103	920,274	985,441	758,385	578,209	10.87%
YoY %	58.45%	0.92%	-26.97%	-6.61%	29.94%	31.16%	-	-
Horiz. %	185.87%	117.31%	116.24%	159.16%	170.43%	131.16%	100.00%	-
PBT	89,155	35,912	22,339	12,822	15,067	37,746	34,037	17.39%
YoY %	148.26%	60.76%	74.22%	-14.90%	-60.08%	10.90%	-	-
Horiz. %	261.94%	105.51%	65.63%	37.67%	44.27%	110.90%	100.00%	-
Tax	-18,755	-4,375	-2,535	-5,895	-6,818	-14,689	-34,037	-9.45%
YoY %	-328.69%	-72.58%	57.00%	13.54%	53.58%	56.84%	-	-
Horiz. %	55.10%	12.85%	7.45%	17.32%	20.03%	43.16%	100.00%	-
NP	70,400	31,537	19,804	6,927	8,249	23,057	0	-
YoY %	123.23%	59.25%	185.90%	-16.03%	-64.22%	0.00%	-	-
Horiz. %	305.33%	136.78%	85.89%	30.04%	35.78%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,889	32,396	19,804	6,927	8,249	23,057	0	-
YoY %	118.82%	63.58%	185.90%	-16.03%	-64.22%	0.00%	-	-
Horiz. %	307.45%	140.50%	85.89%	30.04%	35.78%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	12.18%	11.35%	45.98%	45.25%	38.92%	100.00%	-
YoY %	72.74%	7.31%	-75.32%	1.61%	16.26%	-61.08%	-	-
Horiz. %	21.04%	12.18%	11.35%	45.98%	45.25%	38.92%	100.00%	-
Total Cost	1,004,339	646,754	652,299	913,347	977,192	735,328	578,209	9.63%
YoY %	55.29%	-0.85%	-28.58%	-6.53%	32.89%	27.17%	-	-
Horiz. %	173.70%	111.85%	112.81%	157.96%	169.00%	127.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,818	265,967	244,600	223,862	224,361	170,017	186,168	8.14%
YoY %	11.98%	8.74%	9.26%	-0.22%	31.96%	-8.68%	-	-
Horiz. %	159.97%	142.86%	131.39%	120.25%	120.52%	91.32%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	31,605	14,538	11,181	4,095	4,180	4,930	2,550	52.09%
YoY %	117.40%	30.02%	173.04%	-2.03%	-15.21%	93.33%	-	-
Horiz. %	1,239.41%	570.12%	438.47%	160.59%	163.92%	193.33%	100.00%	-
Div Payout %	44.58%	44.88%	56.46%	59.12%	50.68%	21.38%	0.00%	-
YoY %	-0.67%	-20.51%	-4.50%	16.65%	137.04%	0.00%	-	-
Horiz. %	208.51%	209.92%	264.08%	276.52%	237.04%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	297,818	265,967	244,600	223,862	224,361	170,017	186,168	8.14%
YoY %	11.98%	8.74%	9.26%	-0.22%	31.96%	-8.68%	-	-
Horiz. %	159.97%	142.86%	131.39%	120.25%	120.52%	91.32%	100.00%	-
NOSH	143,181	137,807	139,771	136,501	139,354	85,008	85,008	9.07%
YoY %	3.90%	-1.41%	2.40%	-2.05%	63.93%	0.00%	-	-
Horiz. %	168.43%	162.11%	164.42%	160.57%	163.93%	100.00%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	6.55%	4.65%	2.95%	0.75%	0.84%	3.04%	0.00%	-
YoY %	40.86%	57.63%	293.33%	-10.71%	-72.37%	0.00%	-	-
Horiz. %	215.46%	152.96%	97.04%	24.67%	27.63%	100.00%	-	-
ROE	23.80%	12.18%	8.10%	3.09%	3.68%	13.56%	0.00%	-
YoY %	95.40%	50.37%	162.14%	-16.03%	-72.86%	0.00%	-	-
Horiz. %	175.52%	89.82%	59.73%	22.79%	27.14%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	750.61	492.20	480.86	674.19	707.15	892.13	680.18	1.65%
YoY %	52.50%	2.36%	-28.68%	-4.66%	-20.73%	31.16%	-	-
Horiz. %	110.35%	72.36%	70.70%	99.12%	103.97%	131.16%	100.00%	-
EPS	49.51	23.51	14.17	5.07	5.92	27.12	0.00	-
YoY %	110.59%	65.91%	179.49%	-14.36%	-78.17%	0.00%	-	-
Horiz. %	182.56%	86.69%	52.25%	18.69%	21.83%	100.00%	-	-
DPS	22.07	10.50	8.00	3.00	3.00	5.80	3.00	39.43%
YoY %	110.19%	31.25%	166.67%	0.00%	-48.28%	93.33%	-	-
Horiz. %	735.67%	350.00%	266.67%	100.00%	100.00%	193.33%	100.00%	-
NAPS	2.08	1.93	1.75	1.64	1.61	2.00	2.19	-0.85%
YoY %	7.77%	10.29%	6.71%	1.86%	-19.50%	-8.68%	-	-
Horiz. %	94.98%	88.13%	79.91%	74.89%	73.52%	91.32%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 136,501
RPS	27.32	17.24	17.08	23.39	25.05	19.28	14.70	10.87%
YoY %	58.47%	0.94%	-26.98%	-6.63%	29.93%	31.16%	-	-
Horiz. %	185.85%	117.28%	116.19%	159.12%	170.41%	131.16%	100.00%	-
EPS	1.80	0.82	0.50	0.18	0.21	0.59	0.00	-
YoY %	119.51%	64.00%	177.78%	-14.29%	-64.41%	0.00%	-	-
Horiz. %	305.08%	138.98%	84.75%	30.51%	35.59%	100.00%	-	-
DPS	0.80	0.37	0.28	0.10	0.11	0.13	0.06	53.95%
YoY %	116.22%	32.14%	180.00%	-9.09%	-15.38%	116.67%	-	-
Horiz. %	1,333.33%	616.67%	466.67%	166.67%	183.33%	216.67%	100.00%	-
NAPS	0.0757	0.0676	0.0622	0.0569	0.057	0.0432	0.0473	8.14%
YoY %	11.98%	8.68%	9.31%	-0.18%	31.94%	-8.67%	-	-
Horiz. %	160.04%	142.92%	131.50%	120.30%	120.51%	91.33%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-	-
Price	3.84	1.40	1.10	1.19	1.68	3.24	0.00	-
P/RPS	0.51	0.28	0.23	0.18	0.24	0.36	0.00	-
YoY %	82.14%	21.74%	27.78%	-25.00%	-33.33%	0.00%	-	-
Horiz. %	141.67%	77.78%	63.89%	50.00%	66.67%	100.00%	-	-
P/EPS	7.76	5.96	7.76	23.45	28.38	11.95	0.00	-
YoY %	30.20%	-23.20%	-66.91%	-17.37%	137.49%	0.00%	-	-
Horiz. %	64.94%	49.87%	64.94%	196.23%	237.49%	100.00%	-	-
EY	12.89	16.79	12.88	4.26	3.52	8.37	0.00	-
YoY %	-23.23%	30.36%	202.35%	21.02%	-57.95%	0.00%	-	-
Horiz. %	154.00%	200.60%	153.88%	50.90%	42.05%	100.00%	-	-
DY	5.75	7.50	7.27	2.52	1.79	1.79	0.00	-
YoY %	-23.33%	3.16%	188.49%	40.78%	0.00%	0.00%	-	-
Horiz. %	321.23%	418.99%	406.15%	140.78%	100.00%	100.00%	-	-
P/NAPS	1.85	0.73	0.63	0.73	1.04	1.62	0.00	-
YoY %	153.42%	15.87%	-13.70%	-29.81%	-35.80%	0.00%	-	-
Horiz. %	114.20%	45.06%	38.89%	45.06%	64.20%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	26/09/06	29/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	4.00	1.59	1.18	1.11	1.52	2.67	0.00	-
P/RPS	0.53	0.32	0.25	0.16	0.21	0.30	0.00	-
YoY %	65.62%	28.00%	56.25%	-23.81%	-30.00%	0.00%	-	-
Horiz. %	176.67%	106.67%	83.33%	53.33%	70.00%	100.00%	-	-
P/EPS	8.08	6.76	8.33	21.87	25.68	9.84	0.00	-
YoY %	19.53%	-18.85%	-61.91%	-14.84%	160.98%	0.00%	-	-
Horiz. %	82.11%	68.70%	84.65%	222.26%	260.98%	100.00%	-	-
EY	12.38	14.79	12.01	4.57	3.89	10.16	0.00	-
YoY %	-16.29%	23.15%	162.80%	17.48%	-61.71%	0.00%	-	-
Horiz. %	121.85%	145.57%	118.21%	44.98%	38.29%	100.00%	-	-
DY	5.52	6.60	6.78	2.70	1.97	2.17	0.00	-
YoY %	-16.36%	-2.65%	151.11%	37.06%	-9.22%	0.00%	-	-
Horiz. %	254.38%	304.15%	312.44%	124.42%	90.78%	100.00%	-	-
P/NAPS	1.92	0.82	0.67	0.68	0.94	1.34	0.00	-
YoY %	134.15%	22.39%	-1.47%	-27.66%	-29.85%	0.00%	-	-
Horiz. %	143.28%	61.19%	50.00%	50.75%	70.15%	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