[VS] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 98.99%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,074,739 1,063,452 1,016,922 974,780 678,291 664,402 634,712 42.20%
PBT 89,155 83,253 83,030 82,612 35,912 37,778 39,720 71.68%
Tax -18,755 -16,754 -17,856 -17,768 -4,375 -5,678 -5,882 117.09%
NP 70,400 66,498 65,174 64,844 31,537 32,100 33,838 63.19%
-
NP to SH 70,889 67,218 65,422 64,464 32,396 33,474 34,730 61.12%
-
Tax Rate 21.04% 20.12% 21.51% 21.51% 12.18% 15.03% 14.81% -
Total Cost 1,004,339 996,953 951,748 909,936 646,754 632,302 600,874 40.97%
-
Net Worth 288,663 282,900 276,605 286,751 257,947 265,370 257,620 7.90%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 31,225 18,310 15,137 - 14,561 10,188 15,317 60.98%
Div Payout % 44.05% 27.24% 23.14% - 44.95% 30.44% 44.11% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 288,663 282,900 276,605 286,751 257,947 265,370 257,620 7.90%
NOSH 138,780 137,330 137,614 137,861 138,681 138,937 139,254 -0.22%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 6.55% 6.25% 6.41% 6.65% 4.65% 4.83% 5.33% -
ROE 24.56% 23.76% 23.65% 22.48% 12.56% 12.61% 13.48% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 774.42 774.37 738.96 707.07 489.10 478.20 455.79 42.52%
EPS 51.08 48.95 47.54 46.76 23.36 24.09 24.94 61.48%
DPS 22.50 13.33 11.00 0.00 10.50 7.33 11.00 61.34%
NAPS 2.08 2.06 2.01 2.08 1.86 1.91 1.85 8.14%
Adjusted Per Share Value based on latest NOSH - 137,861
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 27.32 27.03 25.85 24.78 17.24 16.89 16.13 42.22%
EPS 1.80 1.71 1.66 1.64 0.82 0.85 0.88 61.34%
DPS 0.79 0.47 0.38 0.00 0.37 0.26 0.39 60.30%
NAPS 0.0734 0.0719 0.0703 0.0729 0.0656 0.0675 0.0655 7.90%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 3.84 2.75 2.19 1.80 1.40 1.39 1.29 -
P/RPS 0.50 0.36 0.30 0.25 0.29 0.29 0.28 47.34%
P/EPS 7.52 5.62 4.61 3.85 5.99 5.77 5.17 28.46%
EY 13.30 17.80 21.71 25.98 16.69 17.33 19.33 -22.11%
DY 5.86 4.85 5.02 0.00 7.50 5.28 8.53 -22.19%
P/NAPS 1.85 1.33 1.09 0.87 0.75 0.73 0.70 91.49%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 -
Price 4.00 3.34 2.32 1.71 1.59 1.50 1.37 -
P/RPS 0.52 0.43 0.31 0.24 0.33 0.31 0.30 44.44%
P/EPS 7.83 6.82 4.88 3.66 6.81 6.23 5.49 26.78%
EY 12.77 14.65 20.49 27.35 14.69 16.06 18.20 -21.09%
DY 5.63 3.99 4.74 0.00 6.60 4.89 8.03 -21.12%
P/NAPS 1.92 1.62 1.15 0.82 0.85 0.79 0.74 89.14%

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