[VS] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 2.75%
YoY- 100.8%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 1,245,368 1,160,104 1,074,739 1,063,452 1,016,922 974,780 678,291 49.77%
PBT 111,288 107,604 89,155 83,253 83,030 82,612 35,912 112.11%
Tax -26,144 -22,796 -18,755 -16,754 -17,856 -17,768 -4,375 228.23%
NP 85,144 84,808 70,400 66,498 65,174 64,844 31,537 93.53%
-
NP to SH 84,588 84,348 70,889 67,218 65,422 64,464 32,396 89.28%
-
Tax Rate 23.49% 21.19% 21.04% 20.12% 21.51% 21.51% 12.18% -
Total Cost 1,160,224 1,075,296 1,004,339 996,953 951,748 909,936 646,754 47.48%
-
Net Worth 315,287 312,610 288,663 282,900 276,605 286,751 257,947 14.27%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 8,521 - 31,225 18,310 15,137 - 14,561 -29.96%
Div Payout % 10.07% - 44.05% 27.24% 23.14% - 44.95% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 315,287 312,610 288,663 282,900 276,605 286,751 257,947 14.27%
NOSH 142,021 142,095 138,780 137,330 137,614 137,861 138,681 1.59%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.84% 7.31% 6.55% 6.25% 6.41% 6.65% 4.65% -
ROE 26.83% 26.98% 24.56% 23.76% 23.65% 22.48% 12.56% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 876.89 816.42 774.42 774.37 738.96 707.07 489.10 47.42%
EPS 59.56 59.36 51.08 48.95 47.54 46.76 23.36 86.31%
DPS 6.00 0.00 22.50 13.33 11.00 0.00 10.50 -31.06%
NAPS 2.22 2.20 2.08 2.06 2.01 2.08 1.86 12.48%
Adjusted Per Share Value based on latest NOSH - 136,702
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 31.65 29.49 27.32 27.03 25.85 24.78 17.24 49.76%
EPS 2.15 2.14 1.80 1.71 1.66 1.64 0.82 89.81%
DPS 0.22 0.00 0.79 0.47 0.38 0.00 0.37 -29.22%
NAPS 0.0801 0.0795 0.0734 0.0719 0.0703 0.0729 0.0656 14.19%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.48 4.02 3.84 2.75 2.19 1.80 1.40 -
P/RPS 0.28 0.49 0.50 0.36 0.30 0.25 0.29 -2.30%
P/EPS 4.16 6.77 7.52 5.62 4.61 3.85 5.99 -21.52%
EY 24.02 14.77 13.30 17.80 21.71 25.98 16.69 27.38%
DY 2.42 0.00 5.86 4.85 5.02 0.00 7.50 -52.85%
P/NAPS 1.12 1.83 1.85 1.33 1.09 0.87 0.75 30.55%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 -
Price 2.23 3.96 4.00 3.34 2.32 1.71 1.59 -
P/RPS 0.25 0.49 0.52 0.43 0.31 0.24 0.33 -16.85%
P/EPS 3.74 6.67 7.83 6.82 4.88 3.66 6.81 -32.86%
EY 26.71 14.99 12.77 14.65 20.49 27.35 14.69 48.80%
DY 2.69 0.00 5.63 3.99 4.74 0.00 6.60 -44.93%
P/NAPS 1.00 1.80 1.92 1.62 1.15 0.82 0.85 11.41%

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
Post a Comment