[VS] QoQ Cumulative 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- -50.25%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,074,739 797,589 508,461 243,695 678,291 498,302 317,356 126.01%
PBT 89,155 62,440 41,515 20,653 35,912 28,334 19,860 172.88%
Tax -18,755 -12,566 -8,928 -4,442 -4,375 -4,259 -2,941 245.05%
NP 70,400 49,874 32,587 16,211 31,537 24,075 16,919 159.37%
-
NP to SH 70,889 50,414 32,711 16,116 32,396 25,106 17,365 156.08%
-
Tax Rate 21.04% 20.12% 21.51% 21.51% 12.18% 15.03% 14.81% -
Total Cost 1,004,339 747,715 475,874 227,484 646,754 474,227 300,437 124.06%
-
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 13,733 7,568 - 14,561 7,641 7,658 155.88%
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% 17.82% 11.83% 5.62% 12.56% 9.46% 6.74% -
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 774.42 580.78 369.48 176.77 489.10 358.65 227.90 126.53%
EPS 51.08 36.71 23.77 11.69 23.36 18.07 12.47 156.67%
DPS 22.50 10.00 5.50 0.00 10.50 5.50 5.50 156.44%
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 20.27 12.92 6.19 17.24 12.67 8.07 125.96%
EPS 1.80 1.28 0.83 0.41 0.82 0.64 0.44 156.44%
DPS 0.79 0.35 0.19 0.00 0.37 0.19 0.19 159.24%
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 0.47 0.59 1.02 0.29 0.39 0.57 -8.38%
P/EPS 7.52 7.49 9.21 15.40 5.99 7.69 10.34 -19.17%
EY 13.30 13.35 10.85 6.49 16.69 13.00 9.67 23.74%
DY 5.86 3.64 2.51 0.00 7.50 3.96 4.26 23.75%
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 0.58 0.63 0.97 0.33 0.42 0.60 -9.12%
P/EPS 7.83 9.10 9.76 14.63 6.81 8.30 10.99 -20.27%
EY 12.77 10.99 10.25 6.84 14.69 12.05 9.10 25.42%
DY 5.63 2.99 2.37 0.00 6.60 3.67 4.01 25.46%
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