[VS] QoQ TTM Result on 31-Jan-2007 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 30.4%
YoY- 137.63%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 1,121,070 1,074,739 977,578 869,396 766,778 678,291 668,154 41.06%
PBT 95,403 89,155 70,018 57,567 43,729 35,912 31,537 108.74%
Tax -20,012 -18,755 -12,682 -10,362 -7,651 -4,375 -3,786 202.52%
NP 75,391 70,400 57,336 47,205 36,078 31,537 27,751 94.34%
-
NP to SH 75,860 70,889 57,704 47,742 36,612 32,396 28,782 90.47%
-
Tax Rate 20.98% 21.04% 18.11% 18.00% 17.50% 12.18% 12.00% -
Total Cost 1,045,679 1,004,339 920,242 822,191 730,700 646,754 640,403 38.54%
-
Net Worth 312,610 297,818 281,607 276,125 286,751 265,967 264,023 11.88%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 31,605 31,605 20,597 14,446 14,538 14,538 18,829 41.10%
Div Payout % 41.66% 44.58% 35.70% 30.26% 39.71% 44.88% 65.42% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 312,610 297,818 281,607 276,125 286,751 265,967 264,023 11.88%
NOSH 142,095 143,181 136,702 137,375 137,861 137,807 138,232 1.84%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 6.72% 6.55% 5.87% 5.43% 4.71% 4.65% 4.15% -
ROE 24.27% 23.80% 20.49% 17.29% 12.77% 12.18% 10.90% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 788.95 750.61 715.11 632.86 556.19 492.20 483.36 38.50%
EPS 53.39 49.51 42.21 34.75 26.56 23.51 20.82 87.02%
DPS 22.24 22.07 15.00 10.50 10.50 10.50 13.50 39.36%
NAPS 2.20 2.08 2.06 2.01 2.08 1.93 1.91 9.85%
Adjusted Per Share Value based on latest NOSH - 137,375
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 28.50 27.32 24.85 22.10 19.49 17.24 16.98 41.10%
EPS 1.93 1.80 1.47 1.21 0.93 0.82 0.73 90.86%
DPS 0.80 0.80 0.52 0.37 0.37 0.37 0.48 40.44%
NAPS 0.0795 0.0757 0.0716 0.0702 0.0729 0.0676 0.0671 11.93%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 4.02 3.84 2.75 2.19 1.80 1.40 1.39 -
P/RPS 0.51 0.51 0.38 0.35 0.32 0.28 0.29 45.54%
P/EPS 7.53 7.76 6.51 6.30 6.78 5.96 6.68 8.28%
EY 13.28 12.89 15.35 15.87 14.75 16.79 14.98 -7.69%
DY 5.53 5.75 5.45 4.79 5.83 7.50 9.71 -31.22%
P/NAPS 1.83 1.85 1.33 1.09 0.87 0.73 0.73 84.22%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 18/12/07 28/09/07 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 -
Price 3.96 4.00 3.34 2.32 1.71 1.59 1.50 -
P/RPS 0.50 0.53 0.47 0.37 0.31 0.32 0.31 37.41%
P/EPS 7.42 8.08 7.91 6.68 6.44 6.76 7.20 2.02%
EY 13.48 12.38 12.64 14.98 15.53 14.79 13.88 -1.92%
DY 5.62 5.52 4.49 4.53 6.14 6.60 9.00 -26.88%
P/NAPS 1.80 1.92 1.62 1.15 0.82 0.82 0.79 72.89%

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