[VS] QoQ TTM Result on 31-Jan-2006 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Mar-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2006

Quarter

31-Jan-2006 [#2]

Profit Trend

QoQ- 7.46%

YoY- 6.2%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
TTM Result
Revenue	766,778	678,291	668,154	641,204	639,129	672,103	669,667	9.42%
YoY %	13.05%	1.52%	4.20%	0.32%	-4.91%	0.36%	-	-
Horiz. %	114.50%	101.29%	99.77%	95.75%	95.44%	100.36%	100.00%	-
PBT	43,729	35,912	31,537	22,013	20,886	22,339	26,797	38.48%
YoY %	21.77%	13.87%	43.27%	5.40%	-6.50%	-16.64%	-	-
Horiz. %	163.19%	134.02%	117.69%	82.15%	77.94%	83.36%	100.00%	-
Tax	-7,651	-4,375	-3,786	-2,368	-2,420	-2,535	-5,987	17.70%
YoY %	-74.88%	-15.56%	-59.88%	2.15%	4.54%	57.66%	-	-
Horiz. %	127.79%	73.07%	63.24%	39.55%	40.42%	42.34%	100.00%	-
NP	36,078	31,537	27,751	19,645	18,466	19,804	20,810	44.17%
YoY %	14.40%	13.64%	41.26%	6.38%	-6.76%	-4.83%	-	-
Horiz. %	173.37%	151.55%	133.35%	94.40%	88.74%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,612	32,396	28,782	20,091	18,696	19,804	20,810	45.58%
YoY %	13.01%	12.56%	43.26%	7.46%	-5.59%	-4.83%	-	-
Horiz. %	175.93%	155.68%	138.31%	96.54%	89.84%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.50%	12.18%	12.00%	10.76%	11.59%	11.35%	22.34%	-
YoY %	43.68%	1.50%	11.52%	-7.16%	2.11%	-49.19%	-	-
Horiz. %	78.33%	54.52%	53.72%	48.16%	51.88%	50.81%	100.00%	-
Total Cost	730,700	646,754	640,403	621,559	620,663	652,299	648,857	8.21%
YoY %	12.98%	0.99%	3.03%	0.14%	-4.85%	0.53%	-	-
Horiz. %	112.61%	99.68%	98.70%	95.79%	95.65%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,751	265,967	264,023	257,258	256,694	244,600	237,500	13.34%
YoY %	7.81%	0.74%	2.63%	0.22%	4.94%	2.99%	-	-
Horiz. %	120.74%	111.99%	111.17%	108.32%	108.08%	102.99%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Dividend
Div	14,538	14,538	18,829	18,829	11,181	11,181	4,095	132.18%
YoY %	0.00%	-22.79%	0.00%	68.40%	0.00%	173.04%	-	-
Horiz. %	355.02%	355.02%	459.80%	459.80%	273.04%	273.04%	100.00%	-
Div Payout %	39.71%	44.88%	65.42%	93.72%	59.81%	56.46%	19.68%	-
YoY %	-11.52%	-31.40%	-30.20%	56.70%	5.93%	186.89%	-	-
Horiz. %	201.78%	228.05%	332.42%	476.22%	303.91%	286.89%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Equity
Net Worth	286,751	265,967	264,023	257,258	256,694	244,600	237,500	13.34%
YoY %	7.81%	0.74%	2.63%	0.22%	4.94%	2.99%	-	-
Horiz. %	120.74%	111.99%	111.17%	108.32%	108.08%	102.99%	100.00%	-
NOSH	137,861	137,807	138,232	139,058	139,507	139,771	139,705	-0.87%
YoY %	0.04%	-0.31%	-0.59%	-0.32%	-0.19%	0.05%	-	-
Horiz. %	98.68%	98.64%	98.95%	99.54%	99.86%	100.05%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Ratio Analysis
NP Margin	4.71%	4.65%	4.15%	3.06%	2.89%	2.95%	3.11%	-
YoY %	1.29%	12.05%	35.62%	5.88%	-2.03%	-5.14%	-	-
Horiz. %	151.45%	149.52%	133.44%	98.39%	92.93%	94.86%	100.00%	-
ROE	12.77%	12.18%	10.90%	7.81%	7.28%	8.10%	8.76%	-
YoY %	4.84%	11.74%	39.56%	7.28%	-10.12%	-7.53%	-	-
Horiz. %	145.78%	139.04%	124.43%	89.16%	83.11%	92.47%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Per Share
RPS	556.19	492.20	483.36	461.10	458.13	480.86	479.34	10.39%
YoY %	13.00%	1.83%	4.83%	0.65%	-4.73%	0.32%	-	-
Horiz. %	116.03%	102.68%	100.84%	96.19%	95.58%	100.32%	100.00%	-
EPS	26.56	23.51	20.82	14.45	13.40	14.17	14.90	46.86%
YoY %	12.97%	12.92%	44.08%	7.84%	-5.43%	-4.90%	-	-
Horiz. %	178.26%	157.79%	139.73%	96.98%	89.93%	95.10%	100.00%	-
DPS	10.50	10.50	13.50	13.50	8.00	8.00	2.93	133.63%
YoY %	0.00%	-22.22%	0.00%	68.75%	0.00%	173.04%	-	-
Horiz. %	358.36%	358.36%	460.75%	460.75%	273.04%	273.04%	100.00%	-
NAPS	2.08	1.93	1.91	1.85	1.84	1.75	1.70	14.35%
YoY %	7.77%	1.05%	3.24%	0.54%	5.14%	2.94%	-	-
Horiz. %	122.35%	113.53%	112.35%	108.82%	108.24%	102.94%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 139,058
RPS	19.49	17.24	16.98	16.30	16.25	17.08	17.02	9.42%
YoY %	13.05%	1.53%	4.17%	0.31%	-4.86%	0.35%	-	-
Horiz. %	114.51%	101.29%	99.76%	95.77%	95.48%	100.35%	100.00%	-
EPS	0.93	0.82	0.73	0.51	0.48	0.50	0.53	45.33%
YoY %	13.41%	12.33%	43.14%	6.25%	-4.00%	-5.66%	-	-
Horiz. %	175.47%	154.72%	137.74%	96.23%	90.57%	94.34%	100.00%	-
DPS	0.37	0.37	0.48	0.48	0.28	0.28	0.10	138.65%
YoY %	0.00%	-22.92%	0.00%	71.43%	0.00%	180.00%	-	-
Horiz. %	370.00%	370.00%	480.00%	480.00%	280.00%	280.00%	100.00%	-
NAPS	0.0729	0.0676	0.0671	0.0654	0.0652	0.0622	0.0604	13.32%
YoY %	7.84%	0.75%	2.60%	0.31%	4.82%	2.98%	-	-
Horiz. %	120.70%	111.92%	111.09%	108.28%	107.95%	102.98%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/06	31/07/06	28/04/06	31/01/06	31/10/05	29/07/05	29/04/05	-
Price	1.80	1.40	1.39	1.29	1.20	1.10	1.16	-
P/RPS	0.32	0.28	0.29	0.28	0.26	0.23	0.24	21.07%
YoY %	14.29%	-3.45%	3.57%	7.69%	13.04%	-4.17%	-	-
Horiz. %	133.33%	116.67%	120.83%	116.67%	108.33%	95.83%	100.00%	-
P/EPS	6.78	5.96	6.68	8.93	8.95	7.76	7.79	-8.81%
YoY %	13.76%	-10.78%	-25.20%	-0.22%	15.34%	-0.39%	-	-
Horiz. %	87.03%	76.51%	85.75%	114.63%	114.89%	99.61%	100.00%	-
EY	14.75	16.79	14.98	11.20	11.17	12.88	12.84	9.65%
YoY %	-12.15%	12.08%	33.75%	0.27%	-13.28%	0.31%	-	-
Horiz. %	114.88%	130.76%	116.67%	87.23%	86.99%	100.31%	100.00%	-
DY	5.83	7.50	9.71	10.47	6.67	7.27	2.53	74.19%
YoY %	-22.27%	-22.76%	-7.26%	56.97%	-8.25%	187.35%	-	-
Horiz. %	230.43%	296.44%	383.79%	413.83%	263.64%	287.35%	100.00%	-
P/NAPS	0.87	0.73	0.73	0.70	0.65	0.63	0.68	17.80%
YoY %	19.18%	0.00%	4.29%	7.69%	3.17%	-7.35%	-	-
Horiz. %	127.94%	107.35%	107.35%	102.94%	95.59%	92.65%	100.00%	-

	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	12/12/06	26/09/06	30/06/06	23/03/06	28/12/05	29/09/05	30/06/05	-
Price	1.71	1.59	1.50	1.37	1.32	1.18	1.18	-
P/RPS	0.31	0.32	0.31	0.30	0.29	0.25	0.25	15.37%
YoY %	-3.12%	3.23%	3.33%	3.45%	16.00%	0.00%	-	-
Horiz. %	124.00%	128.00%	124.00%	120.00%	116.00%	100.00%	100.00%	-
P/EPS	6.44	6.76	7.20	9.48	9.85	8.33	7.92	-12.84%
YoY %	-4.73%	-6.11%	-24.05%	-3.76%	18.25%	5.18%	-	-
Horiz. %	81.31%	85.35%	90.91%	119.70%	124.37%	105.18%	100.00%	-
EY	15.53	14.79	13.88	10.55	10.15	12.01	12.62	14.79%
YoY %	5.00%	6.56%	31.56%	3.94%	-15.49%	-4.83%	-	-
Horiz. %	123.06%	117.19%	109.98%	83.60%	80.43%	95.17%	100.00%	-
DY	6.14	6.60	9.00	9.85	6.06	6.78	2.48	82.70%
YoY %	-6.97%	-26.67%	-8.63%	62.54%	-10.62%	173.39%	-	-
Horiz. %	247.58%	266.13%	362.90%	397.18%	244.35%	273.39%	100.00%	-
P/NAPS	0.82	0.82	0.79	0.74	0.72	0.67	0.69	12.16%
YoY %	0.00%	3.80%	6.76%	2.78%	7.46%	-2.90%	-	-
Horiz. %	118.84%	118.84%	114.49%	107.25%	104.35%	97.10%	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