[VS] QoQ Cumulative Quarter 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- 40.61%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 823,913 622,684 290,026 1,074,739 797,589 508,461 243,695 125.43%
PBT 66,507 55,644 26,901 89,155 62,440 41,515 20,653 118.22%
Tax -14,533 -13,072 -5,699 -18,755 -12,566 -8,928 -4,442 120.54%
NP 51,974 42,572 21,202 70,400 49,874 32,587 16,211 117.58%
-
NP to SH 52,074 42,294 21,087 70,889 50,414 32,711 16,116 118.71%
-
Tax Rate 21.85% 23.49% 21.19% 21.04% 20.12% 21.51% 21.51% -
Total Cost 771,939 580,112 268,824 1,004,339 747,715 475,874 227,484 125.98%
-
Net Worth 321,741 315,287 312,610 288,663 282,900 276,605 286,751 7.98%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 8,504 4,260 - 31,225 13,733 7,568 - -
Div Payout % 16.33% 10.07% - 44.05% 27.24% 23.14% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 321,741 315,287 312,610 288,663 282,900 276,605 286,751 7.98%
NOSH 141,736 142,021 142,095 138,780 137,330 137,614 137,861 1.86%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.31% 6.84% 7.31% 6.55% 6.25% 6.41% 6.65% -
ROE 16.19% 13.41% 6.75% 24.56% 17.82% 11.83% 5.62% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 581.30 438.44 204.11 774.42 580.78 369.48 176.77 121.29%
EPS 36.74 29.78 14.84 51.08 36.71 23.77 11.69 114.71%
DPS 6.00 3.00 0.00 22.50 10.00 5.50 0.00 -
NAPS 2.27 2.22 2.20 2.08 2.06 2.01 2.08 6.00%
Adjusted Per Share Value based on latest NOSH - 143,181
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 20.95 15.83 7.37 27.32 20.28 12.93 6.20 125.34%
EPS 1.32 1.08 0.54 1.80 1.28 0.83 0.41 118.19%
DPS 0.22 0.11 0.00 0.79 0.35 0.19 0.00 -
NAPS 0.0818 0.0802 0.0795 0.0734 0.0719 0.0703 0.0729 7.98%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.54 2.48 4.02 3.84 2.75 2.19 1.80 -
P/RPS 0.44 0.57 1.97 0.50 0.47 0.59 1.02 -42.93%
P/EPS 6.91 8.33 27.09 7.52 7.49 9.21 15.40 -41.41%
EY 14.46 12.01 3.69 13.30 13.35 10.85 6.49 70.67%
DY 2.36 1.21 0.00 5.86 3.64 2.51 0.00 -
P/NAPS 1.12 1.12 1.83 1.85 1.33 1.09 0.87 18.35%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 -
Price 2.24 2.23 3.96 4.00 3.34 2.32 1.71 -
P/RPS 0.39 0.51 1.94 0.52 0.58 0.63 0.97 -45.55%
P/EPS 6.10 7.49 26.68 7.83 9.10 9.76 14.63 -44.21%
EY 16.40 13.35 3.75 12.77 10.99 10.25 6.84 79.23%
DY 2.68 1.35 0.00 5.63 2.99 2.37 0.00 -
P/NAPS 0.99 1.00 1.80 1.92 1.62 1.15 0.82 13.39%

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