[VS] QoQ TTM Result on 31-Jul-2006 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2006

Quarter

31-Jul-2006 [#4]

Profit Trend

QoQ- 12.56%

YoY- 63.58%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
TTM Result
Revenue	977,578	869,396	766,778	678,291	668,154	641,204	639,129	32.85%
YoY %	12.44%	13.38%	13.05%	1.52%	4.20%	0.32%	-	-
Horiz. %	152.95%	136.03%	119.97%	106.13%	104.54%	100.32%	100.00%	-
PBT	70,018	57,567	43,729	35,912	31,537	22,013	20,886	124.49%
YoY %	21.63%	31.64%	21.77%	13.87%	43.27%	5.40%	-	-
Horiz. %	335.24%	275.62%	209.37%	171.94%	151.00%	105.40%	100.00%	-
Tax	-12,682	-10,362	-7,651	-4,375	-3,786	-2,368	-2,420	202.62%
YoY %	-22.39%	-35.43%	-74.88%	-15.56%	-59.88%	2.15%	-	-
Horiz. %	524.05%	428.18%	316.16%	180.79%	156.45%	97.85%	100.00%	-
NP	57,336	47,205	36,078	31,537	27,751	19,645	18,466	113.27%
YoY %	21.46%	30.84%	14.40%	13.64%	41.26%	6.38%	-	-
Horiz. %	310.49%	255.63%	195.38%	170.78%	150.28%	106.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,704	47,742	36,612	32,396	28,782	20,091	18,696	112.42%
YoY %	20.87%	30.40%	13.01%	12.56%	43.26%	7.46%	-	-
Horiz. %	308.64%	255.36%	195.83%	173.28%	153.95%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	18.00%	17.50%	12.18%	12.00%	10.76%	11.59%	-
YoY %	0.61%	2.86%	43.68%	1.50%	11.52%	-7.16%	-	-
Horiz. %	156.26%	155.31%	150.99%	105.09%	103.54%	92.84%	100.00%	-
Total Cost	920,242	822,191	730,700	646,754	640,403	621,559	620,663	30.12%
YoY %	11.93%	12.52%	12.98%	0.99%	3.03%	0.14%	-	-
Horiz. %	148.27%	132.47%	117.73%	104.20%	103.18%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,607	276,125	286,751	265,967	264,023	257,258	256,694	6.38%
YoY %	1.99%	-3.71%	7.81%	0.74%	2.63%	0.22%	-	-
Horiz. %	109.71%	107.57%	111.71%	103.61%	102.86%	100.22%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	20,597	14,446	14,538	14,538	18,829	18,829	11,181	50.44%
YoY %	42.58%	-0.63%	0.00%	-22.79%	0.00%	68.40%	-	-
Horiz. %	184.21%	129.20%	130.02%	130.02%	168.40%	168.40%	100.00%	-
Div Payout %	35.70%	30.26%	39.71%	44.88%	65.42%	93.72%	59.81%	-
YoY %	17.98%	-23.80%	-11.52%	-31.40%	-30.20%	56.70%	-	-
Horiz. %	59.69%	50.59%	66.39%	75.04%	109.38%	156.70%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	281,607	276,125	286,751	265,967	264,023	257,258	256,694	6.38%
YoY %	1.99%	-3.71%	7.81%	0.74%	2.63%	0.22%	-	-
Horiz. %	109.71%	107.57%	111.71%	103.61%	102.86%	100.22%	100.00%	-
NOSH	136,702	137,375	137,861	137,807	138,232	139,058	139,507	-1.34%
YoY %	-0.49%	-0.35%	0.04%	-0.31%	-0.59%	-0.32%	-	-
Horiz. %	97.99%	98.47%	98.82%	98.78%	99.09%	99.68%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	5.87%	5.43%	4.71%	4.65%	4.15%	3.06%	2.89%	-
YoY %	8.10%	15.29%	1.29%	12.05%	35.62%	5.88%	-	-
Horiz. %	203.11%	187.89%	162.98%	160.90%	143.60%	105.88%	100.00%	-
ROE	20.49%	17.29%	12.77%	12.18%	10.90%	7.81%	7.28%	-
YoY %	18.51%	35.40%	4.84%	11.74%	39.56%	7.28%	-	-
Horiz. %	281.46%	237.50%	175.41%	167.31%	149.73%	107.28%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	715.11	632.86	556.19	492.20	483.36	461.10	458.13	34.67%
YoY %	13.00%	13.78%	13.00%	1.83%	4.83%	0.65%	-	-
Horiz. %	156.09%	138.14%	121.40%	107.44%	105.51%	100.65%	100.00%	-
EPS	42.21	34.75	26.56	23.51	20.82	14.45	13.40	115.33%
YoY %	21.47%	30.84%	12.97%	12.92%	44.08%	7.84%	-	-
Horiz. %	315.00%	259.33%	198.21%	175.45%	155.37%	107.84%	100.00%	-
DPS	15.00	10.50	10.50	10.50	13.50	13.50	8.00	52.23%
YoY %	42.86%	0.00%	0.00%	-22.22%	0.00%	68.75%	-	-
Horiz. %	187.50%	131.25%	131.25%	131.25%	168.75%	168.75%	100.00%	-
NAPS	2.06	2.01	2.08	1.93	1.91	1.85	1.84	7.84%
YoY %	2.49%	-3.37%	7.77%	1.05%	3.24%	0.54%	-	-
Horiz. %	111.96%	109.24%	113.04%	104.89%	103.80%	100.54%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 137,807
RPS	24.85	22.10	19.49	17.24	16.99	16.30	16.25	32.83%
YoY %	12.44%	13.39%	13.05%	1.47%	4.23%	0.31%	-	-
Horiz. %	152.92%	136.00%	119.94%	106.09%	104.55%	100.31%	100.00%	-
EPS	1.47	1.21	0.93	0.82	0.73	0.51	0.48	111.32%
YoY %	21.49%	30.11%	13.41%	12.33%	43.14%	6.25%	-	-
Horiz. %	306.25%	252.08%	193.75%	170.83%	152.08%	106.25%	100.00%	-
DPS	0.52	0.37	0.37	0.37	0.48	0.48	0.28	51.25%
YoY %	40.54%	0.00%	0.00%	-22.92%	0.00%	71.43%	-	-
Horiz. %	185.71%	132.14%	132.14%	132.14%	171.43%	171.43%	100.00%	-
NAPS	0.0716	0.0702	0.0729	0.0676	0.0671	0.0654	0.0653	6.35%
YoY %	1.99%	-3.70%	7.84%	0.75%	2.60%	0.15%	-	-
Horiz. %	109.65%	107.50%	111.64%	103.52%	102.76%	100.15%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	31/01/06	31/10/05	-
Price	2.75	2.19	1.80	1.40	1.39	1.29	1.20	-
P/RPS	0.38	0.35	0.32	0.28	0.29	0.28	0.26	28.87%
YoY %	8.57%	9.38%	14.29%	-3.45%	3.57%	7.69%	-	-
Horiz. %	146.15%	134.62%	123.08%	107.69%	111.54%	107.69%	100.00%	-
P/EPS	6.51	6.30	6.78	5.96	6.68	8.93	8.95	-19.16%
YoY %	3.33%	-7.08%	13.76%	-10.78%	-25.20%	-0.22%	-	-
Horiz. %	72.74%	70.39%	75.75%	66.59%	74.64%	99.78%	100.00%	-
EY	15.35	15.87	14.75	16.79	14.98	11.20	11.17	23.67%
YoY %	-3.28%	7.59%	-12.15%	12.08%	33.75%	0.27%	-	-
Horiz. %	137.42%	142.08%	132.05%	150.31%	134.11%	100.27%	100.00%	-
DY	5.45	4.79	5.83	7.50	9.71	10.47	6.67	-12.63%
YoY %	13.78%	-17.84%	-22.27%	-22.76%	-7.26%	56.97%	-	-
Horiz. %	81.71%	71.81%	87.41%	112.44%	145.58%	156.97%	100.00%	-
P/NAPS	1.33	1.09	0.87	0.73	0.73	0.70	0.65	61.38%
YoY %	22.02%	25.29%	19.18%	0.00%	4.29%	7.69%	-	-
Horiz. %	204.62%	167.69%	133.85%	112.31%	112.31%	107.69%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	30/03/07	12/12/06	26/09/06	30/06/06	23/03/06	28/12/05	-
Price	3.34	2.32	1.71	1.59	1.50	1.37	1.32	-
P/RPS	0.47	0.37	0.31	0.32	0.31	0.30	0.29	38.09%
YoY %	27.03%	19.35%	-3.12%	3.23%	3.33%	3.45%	-	-
Horiz. %	162.07%	127.59%	106.90%	110.34%	106.90%	103.45%	100.00%	-
P/EPS	7.91	6.68	6.44	6.76	7.20	9.48	9.85	-13.63%
YoY %	18.41%	3.73%	-4.73%	-6.11%	-24.05%	-3.76%	-	-
Horiz. %	80.30%	67.82%	65.38%	68.63%	73.10%	96.24%	100.00%	-
EY	12.64	14.98	15.53	14.79	13.88	10.55	10.15	15.79%
YoY %	-15.62%	-3.54%	5.00%	6.56%	31.56%	3.94%	-	-
Horiz. %	124.53%	147.59%	153.00%	145.71%	136.75%	103.94%	100.00%	-
DY	4.49	4.53	6.14	6.60	9.00	9.85	6.06	-18.16%
YoY %	-0.88%	-26.22%	-6.97%	-26.67%	-8.63%	62.54%	-	-
Horiz. %	74.09%	74.75%	101.32%	108.91%	148.51%	162.54%	100.00%	-
P/NAPS	1.62	1.15	0.82	0.82	0.79	0.74	0.72	71.96%
YoY %	40.87%	40.24%	0.00%	3.80%	6.76%	2.78%	-	-
Horiz. %	225.00%	159.72%	113.89%	113.89%	109.72%	102.78%	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