[VS] YoY TTM Result on 31-Jul-2007 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Jul-2007 [#4]

Profit Trend

QoQ- 22.85%

YoY- 118.82%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
TTM Result
Revenue	800,170	724,836	1,035,647	1,074,739	678,291	672,103	920,274	-2.30%
YoY %	10.39%	-30.01%	-3.64%	58.45%	0.92%	-26.97%	-	-
Horiz. %	86.95%	78.76%	112.54%	116.78%	73.71%	73.03%	100.00%	-
PBT	36,819	13,021	80,364	89,155	35,912	22,339	12,822	19.21%
YoY %	182.77%	-83.80%	-9.86%	148.26%	60.76%	74.22%	-	-
Horiz. %	287.15%	101.55%	626.77%	695.33%	280.08%	174.22%	100.00%	-
Tax	-13,288	-8,819	-16,602	-18,755	-4,375	-2,535	-5,895	14.49%
YoY %	-50.67%	46.88%	11.48%	-328.69%	-72.58%	57.00%	-	-
Horiz. %	225.41%	149.60%	281.63%	318.15%	74.22%	43.00%	100.00%	-
NP	23,531	4,202	63,762	70,400	31,537	19,804	6,927	22.59%
YoY %	460.00%	-93.41%	-9.43%	123.23%	59.25%	185.90%	-	-
Horiz. %	339.70%	60.66%	920.49%	1,016.31%	455.28%	285.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,290	5,224	63,422	70,889	32,396	19,804	6,927	23.24%
YoY %	364.97%	-91.76%	-10.53%	118.82%	63.58%	185.90%	-	-
Horiz. %	350.66%	75.42%	915.58%	1,023.37%	467.68%	285.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.09%	67.73%	20.66%	21.04%	12.18%	11.35%	45.98%	-
YoY %	-46.71%	227.83%	-1.81%	72.74%	7.31%	-75.32%	-	-
Horiz. %	78.49%	147.30%	44.93%	45.76%	26.49%	24.68%	100.00%	-
Total Cost	776,639	720,634	971,885	1,004,339	646,754	652,299	913,347	-2.66%
YoY %	7.77%	-25.85%	-3.23%	55.29%	-0.85%	-28.58%	-	-
Horiz. %	85.03%	78.90%	106.41%	109.96%	70.81%	71.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,707	356,623	356,086	297,818	265,967	244,600	223,862	8.96%
YoY %	5.07%	0.15%	19.56%	11.98%	8.74%	9.26%	-	-
Horiz. %	167.38%	159.30%	159.06%	133.04%	118.81%	109.26%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	11,657	2,318	17,484	31,605	14,538	11,181	4,095	19.03%
YoY %	402.89%	-86.74%	-44.68%	117.40%	30.02%	173.04%	-	-
Horiz. %	284.66%	56.61%	426.96%	771.79%	355.02%	273.04%	100.00%	-
Div Payout %	47.99%	44.37%	27.57%	44.58%	44.88%	56.46%	59.12%	-
YoY %	8.16%	60.94%	-38.16%	-0.67%	-20.51%	-4.50%	-	-
Horiz. %	81.17%	75.05%	46.63%	75.41%	75.91%	95.50%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	374,707	356,623	356,086	297,818	265,967	244,600	223,862	8.96%
YoY %	5.07%	0.15%	19.56%	11.98%	8.74%	9.26%	-	-
Horiz. %	167.38%	159.30%	159.06%	133.04%	118.81%	109.26%	100.00%	-
NOSH	179,285	178,311	179,841	143,181	137,807	139,771	136,501	4.64%
YoY %	0.55%	-0.85%	25.60%	3.90%	-1.41%	2.40%	-	-
Horiz. %	131.34%	130.63%	131.75%	104.89%	100.96%	102.40%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	2.94%	0.58%	6.16%	6.55%	4.65%	2.95%	0.75%	-
YoY %	406.90%	-90.58%	-5.95%	40.86%	57.63%	293.33%	-	-
Horiz. %	392.00%	77.33%	821.33%	873.33%	620.00%	393.33%	100.00%	-
ROE	6.48%	1.46%	17.81%	23.80%	12.18%	8.10%	3.09%	-
YoY %	343.84%	-91.80%	-25.17%	95.40%	50.37%	162.14%	-	-
Horiz. %	209.71%	47.25%	576.38%	770.23%	394.17%	262.14%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	446.31	406.50	575.87	750.61	492.20	480.86	674.19	-6.64%
YoY %	9.79%	-29.41%	-23.28%	52.50%	2.36%	-28.68%	-	-
Horiz. %	66.20%	60.29%	85.42%	111.34%	73.01%	71.32%	100.00%	-
EPS	13.55	2.93	35.27	49.51	23.51	14.17	5.07	17.79%
YoY %	362.46%	-91.69%	-28.76%	110.59%	65.91%	179.49%	-	-
Horiz. %	267.26%	57.79%	695.66%	976.53%	463.71%	279.49%	100.00%	-
DPS	6.50	1.30	9.72	22.07	10.50	8.00	3.00	13.74%
YoY %	400.00%	-86.63%	-55.96%	110.19%	31.25%	166.67%	-	-
Horiz. %	216.67%	43.33%	324.00%	735.67%	350.00%	266.67%	100.00%	-
NAPS	2.09	2.00	1.98	2.08	1.93	1.75	1.64	4.12%
YoY %	4.50%	1.01%	-4.81%	7.77%	10.29%	6.71%	-	-
Horiz. %	127.44%	121.95%	120.73%	126.83%	117.68%	106.71%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 143,181
RPS	20.34	18.43	26.33	27.32	17.24	17.09	23.39	-2.30%
YoY %	10.36%	-30.00%	-3.62%	58.47%	0.88%	-26.93%	-	-
Horiz. %	86.96%	78.79%	112.57%	116.80%	73.71%	73.07%	100.00%	-
EPS	0.62	0.13	1.61	1.80	0.82	0.50	0.18	22.87%
YoY %	376.92%	-91.93%	-10.56%	119.51%	64.00%	177.78%	-	-
Horiz. %	344.44%	72.22%	894.44%	1,000.00%	455.56%	277.78%	100.00%	-
DPS	0.30	0.06	0.44	0.80	0.37	0.28	0.10	20.08%
YoY %	400.00%	-86.36%	-45.00%	116.22%	32.14%	180.00%	-	-
Horiz. %	300.00%	60.00%	440.00%	800.00%	370.00%	280.00%	100.00%	-
NAPS	0.0953	0.0907	0.0905	0.0757	0.0676	0.0622	0.0569	8.97%
YoY %	5.07%	0.22%	19.55%	11.98%	8.68%	9.31%	-	-
Horiz. %	167.49%	159.40%	159.05%	133.04%	118.80%	109.31%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	1.22	1.38	1.75	3.84	1.40	1.10	1.19	-
P/RPS	0.27	0.34	0.30	0.51	0.28	0.23	0.18	6.98%
YoY %	-20.59%	13.33%	-41.18%	82.14%	21.74%	27.78%	-	-
Horiz. %	150.00%	188.89%	166.67%	283.33%	155.56%	127.78%	100.00%	-
P/EPS	9.00	47.10	4.96	7.76	5.96	7.76	23.45	-14.74%
YoY %	-80.89%	849.60%	-36.08%	30.20%	-23.20%	-66.91%	-	-
Horiz. %	38.38%	200.85%	21.15%	33.09%	25.42%	33.09%	100.00%	-
EY	11.11	2.12	20.15	12.89	16.79	12.88	4.26	17.31%
YoY %	424.06%	-89.48%	56.32%	-23.23%	30.36%	202.35%	-	-
Horiz. %	260.80%	49.77%	473.00%	302.58%	394.13%	302.35%	100.00%	-
DY	5.33	0.94	5.56	5.75	7.50	7.27	2.52	13.29%
YoY %	467.02%	-83.09%	-3.30%	-23.33%	3.16%	188.49%	-	-
Horiz. %	211.51%	37.30%	220.63%	228.17%	297.62%	288.49%	100.00%	-
P/NAPS	0.58	0.69	0.88	1.85	0.73	0.63	0.73	-3.75%
YoY %	-15.94%	-21.59%	-52.43%	153.42%	15.87%	-13.70%	-	-
Horiz. %	79.45%	94.52%	120.55%	253.42%	100.00%	86.30%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	29/09/10	29/09/09	25/09/08	28/09/07	26/09/06	29/09/05	30/09/04	-
Price	1.42	1.22	1.68	4.00	1.59	1.18	1.11	-
P/RPS	0.32	0.30	0.29	0.53	0.32	0.25	0.16	12.24%
YoY %	6.67%	3.45%	-45.28%	65.62%	28.00%	56.25%	-	-
Horiz. %	200.00%	187.50%	181.25%	331.25%	200.00%	156.25%	100.00%	-
P/EPS	10.48	41.64	4.76	8.08	6.76	8.33	21.87	-11.53%
YoY %	-74.83%	774.79%	-41.09%	19.53%	-18.85%	-61.91%	-	-
Horiz. %	47.92%	190.40%	21.76%	36.95%	30.91%	38.09%	100.00%	-
EY	9.54	2.40	20.99	12.38	14.79	12.01	4.57	13.04%
YoY %	297.50%	-88.57%	69.55%	-16.29%	23.15%	162.80%	-	-
Horiz. %	208.75%	52.52%	459.30%	270.90%	323.63%	262.80%	100.00%	-
DY	4.58	1.07	5.79	5.52	6.60	6.78	2.70	9.20%
YoY %	328.04%	-81.52%	4.89%	-16.36%	-2.65%	151.11%	-	-
Horiz. %	169.63%	39.63%	214.44%	204.44%	244.44%	251.11%	100.00%	-
P/NAPS	0.68	0.61	0.85	1.92	0.82	0.67	0.68	0.00%
YoY %	11.48%	-28.24%	-55.73%	134.15%	22.39%	-1.47%	-	-
Horiz. %	100.00%	89.71%	125.00%	282.35%	120.59%	98.53%	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