[VS] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Jun-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

30-Apr-2008 [#3]

Profit Trend

QoQ- -17.92%

YoY- 3.29%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Annualized Quarter Result
Revenue	1,019,945	734,209	737,541	1,098,550	1,063,452	664,402	669,668	7.26%
YoY %	38.92%	-0.45%	-32.86%	3.30%	60.06%	-0.79%	-	-
Horiz. %	152.31%	109.64%	110.14%	164.04%	158.80%	99.21%	100.00%	-
PBT	60,524	33,752	15,890	88,676	83,253	37,778	25,514	15.47%
YoY %	79.32%	112.41%	-82.08%	6.51%	120.37%	48.07%	-	-
Horiz. %	237.22%	132.29%	62.28%	347.56%	326.30%	148.07%	100.00%	-
Tax	-17,662	-13,662	-8,454	-19,377	-16,754	-5,678	-4,010	28.01%
YoY %	-29.28%	-61.60%	56.37%	-15.66%	-195.07%	-41.60%	-	-
Horiz. %	440.45%	340.70%	210.82%	483.22%	417.81%	141.60%	100.00%	-
NP	42,861	20,089	7,436	69,298	66,498	32,100	21,504	12.17%
YoY %	113.36%	170.16%	-89.27%	4.21%	107.16%	49.27%	-	-
Horiz. %	199.32%	93.42%	34.58%	322.26%	309.24%	149.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,234	20,004	8,796	69,432	67,218	33,474	21,504	11.90%
YoY %	111.13%	127.42%	-87.33%	3.29%	100.81%	55.66%	-	-
Horiz. %	196.40%	93.02%	40.90%	322.88%	312.58%	155.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.18%	40.48%	53.20%	21.85%	20.12%	15.03%	15.72%	-
YoY %	-27.92%	-23.91%	143.48%	8.60%	33.87%	-4.39%	-	-
Horiz. %	185.62%	257.51%	338.42%	138.99%	127.99%	95.61%	100.00%	-
Total Cost	977,084	714,120	730,105	1,029,252	996,953	632,302	648,164	7.07%
YoY %	36.82%	-2.19%	-29.06%	3.24%	57.67%	-2.45%	-	-
Horiz. %	150.75%	110.18%	112.64%	158.79%	153.81%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,048	362,079	356,739	321,741	282,900	265,370	234,538	9.07%
YoY %	9.11%	1.50%	10.88%	13.73%	6.61%	13.15%	-	-
Horiz. %	168.44%	154.38%	152.10%	137.18%	120.62%	113.15%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	14,430	3,584	-	11,338	18,310	10,188	-	-
YoY %	302.62%	0.00%	-	-38.08%	79.72%	0.00%	-	-
Horiz. %	141.64%	35.18%	-	111.29%	179.72%	100.00%	-	-
Div Payout %	34.17%	17.92%	-	16.33%	27.24%	30.44%	-	-
YoY %	90.68%	0.00%	-	-40.05%	-10.51%	0.00%	-	-
Horiz. %	112.25%	58.87%	-	53.65%	89.49%	100.00%	-	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	395,048	362,079	356,739	321,741	282,900	265,370	234,538	9.07%
YoY %	9.11%	1.50%	10.88%	13.73%	6.61%	13.15%	-	-
Horiz. %	168.44%	154.38%	152.10%	137.18%	120.62%	113.15%	100.00%	-
NOSH	180,387	179,247	179,266	141,736	137,330	138,937	137,964	4.56%
YoY %	0.64%	-0.01%	26.48%	3.21%	-1.16%	0.71%	-	-
Horiz. %	130.75%	129.92%	129.94%	102.73%	99.54%	100.71%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	4.20%	2.74%	1.01%	6.31%	6.25%	4.83%	3.21%	-
YoY %	53.28%	171.29%	-83.99%	0.96%	29.40%	50.47%	-	-
Horiz. %	130.84%	85.36%	31.46%	196.57%	194.70%	150.47%	100.00%	-
ROE	10.69%	5.52%	2.47%	21.58%	23.76%	12.61%	9.17%	-
YoY %	93.66%	123.48%	-88.55%	-9.18%	88.42%	37.51%	-	-
Horiz. %	116.58%	60.20%	26.94%	235.33%	259.11%	137.51%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	565.42	409.61	411.42	775.07	774.37	478.20	485.39	2.57%
YoY %	38.04%	-0.44%	-46.92%	0.09%	61.93%	-1.48%	-	-
Horiz. %	116.49%	84.39%	84.76%	159.68%	159.54%	98.52%	100.00%	-
EPS	23.41	11.16	4.91	48.99	48.95	24.09	15.59	7.00%
YoY %	109.77%	127.29%	-89.98%	0.08%	103.20%	54.52%	-	-
Horiz. %	150.16%	71.58%	31.49%	314.24%	313.98%	154.52%	100.00%	-
DPS	8.00	2.00	0.00	8.00	13.33	7.33	0.00	-
YoY %	300.00%	0.00%	0.00%	-39.98%	81.86%	0.00%	-	-
Horiz. %	109.14%	27.29%	0.00%	109.14%	181.86%	100.00%	-	-
NAPS	2.19	2.02	1.99	2.27	2.06	1.91	1.70	4.30%
YoY %	8.42%	1.51%	-12.33%	10.19%	7.85%	12.35%	-	-
Horiz. %	128.82%	118.82%	117.06%	133.53%	121.18%	112.35%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 141,125
RPS	25.93	18.66	18.75	27.93	27.03	16.89	17.02	7.26%
YoY %	38.96%	-0.48%	-32.87%	3.33%	60.04%	-0.76%	-	-
Horiz. %	152.35%	109.64%	110.16%	164.10%	158.81%	99.24%	100.00%	-
EPS	1.07	0.51	0.22	1.77	1.71	0.85	0.55	11.72%
YoY %	109.80%	131.82%	-87.57%	3.51%	101.18%	54.55%	-	-
Horiz. %	194.55%	92.73%	40.00%	321.82%	310.91%	154.55%	100.00%	-
DPS	0.37	0.09	0.00	0.29	0.47	0.26	0.00	-
YoY %	311.11%	0.00%	0.00%	-38.30%	80.77%	0.00%	-	-
Horiz. %	142.31%	34.62%	0.00%	111.54%	180.77%	100.00%	-	-
NAPS	0.1004	0.092	0.0907	0.0818	0.0719	0.0675	0.0596	9.07%
YoY %	9.13%	1.43%	10.88%	13.77%	6.52%	13.26%	-	-
Horiz. %	168.46%	154.36%	152.18%	137.25%	120.64%	113.26%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	1.90	1.30	1.09	2.54	2.75	1.39	1.16	-
P/RPS	0.34	0.32	0.26	0.33	0.36	0.29	0.24	5.97%
YoY %	6.25%	23.08%	-21.21%	-8.33%	24.14%	20.83%	-	-
Horiz. %	141.67%	133.33%	108.33%	137.50%	150.00%	120.83%	100.00%	-
P/EPS	8.12	11.65	22.21	5.19	5.62	5.77	7.44	1.46%
YoY %	-30.30%	-47.55%	327.94%	-7.65%	-2.60%	-22.45%	-	-
Horiz. %	109.14%	156.59%	298.52%	69.76%	75.54%	77.55%	100.00%	-
EY	12.32	8.58	4.50	19.29	17.80	17.33	13.44	-1.43%
YoY %	43.59%	90.67%	-76.67%	8.37%	2.71%	28.94%	-	-
Horiz. %	91.67%	63.84%	33.48%	143.53%	132.44%	128.94%	100.00%	-
DY	4.21	1.54	0.00	3.15	4.85	5.28	0.00	-
YoY %	173.38%	0.00%	0.00%	-35.05%	-8.14%	0.00%	-	-
Horiz. %	79.73%	29.17%	0.00%	59.66%	91.86%	100.00%	-	-
P/NAPS	0.87	0.64	0.55	1.12	1.33	0.73	0.68	4.19%
YoY %	35.94%	16.36%	-50.89%	-15.79%	82.19%	7.35%	-	-
Horiz. %	127.94%	94.12%	80.88%	164.71%	195.59%	107.35%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	27/06/11	29/06/10	30/06/09	26/06/08	28/06/07	30/06/06	30/06/05	-
Price	1.66	1.20	1.27	2.24	3.34	1.50	1.18	-
P/RPS	0.29	0.29	0.31	0.29	0.43	0.31	0.24	3.20%
YoY %	0.00%	-6.45%	6.90%	-32.56%	38.71%	29.17%	-	-
Horiz. %	120.83%	120.83%	129.17%	120.83%	179.17%	129.17%	100.00%	-
P/EPS	7.09	10.75	25.88	4.57	6.82	6.23	7.57	-1.08%
YoY %	-34.05%	-58.46%	466.30%	-32.99%	9.47%	-17.70%	-	-
Horiz. %	93.66%	142.01%	341.88%	60.37%	90.09%	82.30%	100.00%	-
EY	14.10	9.30	3.86	21.87	14.65	16.06	13.21	1.09%
YoY %	51.61%	140.93%	-82.35%	49.28%	-8.78%	21.57%	-	-
Horiz. %	106.74%	70.40%	29.22%	165.56%	110.90%	121.57%	100.00%	-
DY	4.82	1.67	0.00	3.57	3.99	4.89	0.00	-
YoY %	188.62%	0.00%	0.00%	-10.53%	-18.40%	0.00%	-	-
Horiz. %	98.57%	34.15%	0.00%	73.01%	81.60%	100.00%	-	-
P/NAPS	0.76	0.59	0.64	0.99	1.62	0.79	0.69	1.62%
YoY %	28.81%	-7.81%	-35.35%	-38.89%	105.06%	14.49%	-	-
Horiz. %	110.14%	85.51%	92.75%	143.48%	234.78%	114.49%	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