[VS] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 7.01%
YoY- 107.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 1,035,647 1,101,063 1,188,962 1,121,070 1,074,739 977,578 869,396 12.38%
PBT 80,364 93,222 103,284 95,403 89,155 70,018 57,567 24.93%
Tax -16,602 -20,722 -22,899 -20,012 -18,755 -12,682 -10,362 36.96%
NP 63,762 72,500 80,385 75,391 70,400 57,336 47,205 22.21%
-
NP to SH 63,422 72,549 80,472 75,860 70,889 57,704 47,742 20.86%
-
Tax Rate 20.66% 22.23% 22.17% 20.98% 21.04% 18.11% 18.00% -
Total Cost 971,885 1,028,563 1,108,577 1,045,679 1,004,339 920,242 822,191 11.80%
-
Net Worth 356,086 320,354 315,124 312,610 297,818 281,607 276,125 18.49%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 17,484 26,389 28,307 31,605 31,605 20,597 14,446 13.58%
Div Payout % 27.57% 36.38% 35.18% 41.66% 44.58% 35.70% 30.26% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 356,086 320,354 315,124 312,610 297,818 281,607 276,125 18.49%
NOSH 179,841 141,125 141,947 142,095 143,181 136,702 137,375 19.69%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.16% 6.58% 6.76% 6.72% 6.55% 5.87% 5.43% -
ROE 17.81% 22.65% 25.54% 24.27% 23.80% 20.49% 17.29% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 575.87 780.20 837.61 788.95 750.61 715.11 632.86 -6.10%
EPS 35.27 51.41 56.69 53.39 49.51 42.21 34.75 0.99%
DPS 9.72 18.50 19.94 22.24 22.07 15.00 10.50 -5.02%
NAPS 1.98 2.27 2.22 2.20 2.08 2.06 2.01 -0.99%
Adjusted Per Share Value based on latest NOSH - 142,095
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 26.33 27.99 30.23 28.50 27.32 24.85 22.10 12.39%
EPS 1.61 1.84 2.05 1.93 1.80 1.47 1.21 20.99%
DPS 0.44 0.67 0.72 0.80 0.80 0.52 0.37 12.25%
NAPS 0.0905 0.0814 0.0801 0.0795 0.0757 0.0716 0.0702 18.46%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.75 2.54 2.48 4.02 3.84 2.75 2.19 -
P/RPS 0.30 0.33 0.30 0.51 0.51 0.38 0.35 -9.77%
P/EPS 4.96 4.94 4.37 7.53 7.76 6.51 6.30 -14.74%
EY 20.15 20.24 22.86 13.28 12.89 15.35 15.87 17.27%
DY 5.56 7.28 8.04 5.53 5.75 5.45 4.79 10.45%
P/NAPS 0.88 1.12 1.12 1.83 1.85 1.33 1.09 -13.30%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 27/03/08 18/12/07 28/09/07 28/06/07 30/03/07 -
Price 1.68 2.24 2.23 3.96 4.00 3.34 2.32 -
P/RPS 0.29 0.29 0.27 0.50 0.53 0.47 0.37 -15.00%
P/EPS 4.76 4.36 3.93 7.42 8.08 7.91 6.68 -20.23%
EY 20.99 22.95 25.42 13.48 12.38 12.64 14.98 25.24%
DY 5.79 8.26 8.94 5.62 5.52 4.49 4.53 17.79%
P/NAPS 0.85 0.99 1.00 1.80 1.92 1.62 1.15 -18.26%

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