[VS] YoY TTM Result on 30-Apr-2007 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

30-Apr-2007 [#3]

Profit Trend

QoQ- 20.87%

YoY- 100.49%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	722,337	764,890	1,101,063	977,578	668,154	669,667	996,812	-5.22%
YoY %	-5.56%	-30.53%	12.63%	46.31%	-0.23%	-32.82%	-	-
Horiz. %	72.46%	76.73%	110.46%	98.07%	67.03%	67.18%	100.00%	-
PBT	26,417	25,775	93,222	70,018	31,537	26,797	5,737	28.96%
YoY %	2.49%	-72.35%	33.14%	122.02%	17.69%	367.09%	-	-
Horiz. %	460.47%	449.28%	1,624.93%	1,220.46%	549.71%	467.09%	100.00%	-
Tax	-12,725	-8,410	-20,722	-12,682	-3,786	-5,987	-2,628	30.05%
YoY %	-51.31%	59.42%	-63.40%	-234.97%	36.76%	-127.82%	-	-
Horiz. %	484.21%	320.02%	788.51%	482.57%	144.06%	227.82%	100.00%	-
NP	13,692	17,365	72,500	57,336	27,751	20,810	3,109	28.01%
YoY %	-21.15%	-76.05%	26.45%	106.61%	33.35%	569.35%	-	-
Horiz. %	440.40%	558.54%	2,331.94%	1,844.19%	892.60%	669.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,630	17,945	72,549	57,704	28,782	20,810	3,109	27.91%
YoY %	-24.05%	-75.26%	25.73%	100.49%	38.31%	569.35%	-	-
Horiz. %	438.40%	577.20%	2,333.52%	1,856.03%	925.76%	669.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.17%	32.63%	22.23%	18.11%	12.00%	22.34%	45.81%	-
YoY %	47.62%	46.78%	22.75%	50.92%	-46.28%	-51.23%	-	-
Horiz. %	105.15%	71.23%	48.53%	39.53%	26.20%	48.77%	100.00%	-
Total Cost	708,645	747,525	1,028,563	920,242	640,403	648,857	993,703	-5.47%
YoY %	-5.20%	-27.32%	11.77%	43.70%	-1.30%	-34.70%	-	-
Horiz. %	71.31%	75.23%	103.51%	92.61%	64.45%	65.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,208	356,436	320,354	281,607	264,023	237,500	217,249	8.88%
YoY %	1.62%	11.26%	13.76%	6.66%	11.17%	9.32%	-	-
Horiz. %	166.72%	164.07%	147.46%	129.62%	121.53%	109.32%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	5,011	8,992	26,389	20,597	18,829	4,095	-	-
YoY %	-44.27%	-65.93%	28.12%	9.39%	359.80%	0.00%	-	-
Horiz. %	122.37%	219.58%	644.42%	502.98%	459.80%	100.00%	-	-
Div Payout %	36.77%	50.11%	36.38%	35.70%	65.42%	19.68%	-	-
YoY %	-26.62%	37.74%	1.90%	-45.43%	232.42%	0.00%	-	-
Horiz. %	186.84%	254.62%	184.86%	181.40%	332.42%	100.00%	-	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	362,208	356,436	320,354	281,607	264,023	237,500	217,249	8.88%
YoY %	1.62%	11.26%	13.76%	6.66%	11.17%	9.32%	-	-
Horiz. %	166.72%	164.07%	147.46%	129.62%	121.53%	109.32%	100.00%	-
NOSH	179,311	179,113	141,125	136,702	138,232	139,705	136,634	4.63%
YoY %	0.11%	26.92%	3.24%	-1.11%	-1.05%	2.25%	-	-
Horiz. %	131.23%	131.09%	103.29%	100.05%	101.17%	102.25%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	1.90%	2.27%	6.58%	5.87%	4.15%	3.11%	0.31%	-
YoY %	-16.30%	-65.50%	12.10%	41.45%	33.44%	903.23%	-	-
Horiz. %	612.90%	732.26%	2,122.58%	1,893.55%	1,338.71%	1,003.23%	100.00%	-
ROE	3.76%	5.03%	22.65%	20.49%	10.90%	8.76%	1.43%	-
YoY %	-25.25%	-77.79%	10.54%	87.98%	24.43%	512.59%	-	-
Horiz. %	262.94%	351.75%	1,583.92%	1,432.87%	762.24%	612.59%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	402.84	427.04	780.20	715.11	483.36	479.34	729.55	-9.41%
YoY %	-5.67%	-45.27%	9.10%	47.95%	0.84%	-34.30%	-	-
Horiz. %	55.22%	58.53%	106.94%	98.02%	66.25%	65.70%	100.00%	-
EPS	7.60	10.02	51.41	42.21	20.82	14.90	2.28	22.20%
YoY %	-24.15%	-80.51%	21.80%	102.74%	39.73%	553.51%	-	-
Horiz. %	333.33%	439.47%	2,254.82%	1,851.32%	913.16%	653.51%	100.00%	-
DPS	2.80	5.00	18.50	15.00	13.50	2.93	0.00	-
YoY %	-44.00%	-72.97%	23.33%	11.11%	360.75%	0.00%	-	-
Horiz. %	95.56%	170.65%	631.40%	511.95%	460.75%	100.00%	-	-
NAPS	2.02	1.99	2.27	2.06	1.91	1.70	1.59	4.06%
YoY %	1.51%	-12.33%	10.19%	7.85%	12.35%	6.92%	-	-
Horiz. %	127.04%	125.16%	142.77%	129.56%	120.13%	106.92%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 136,702
RPS	18.36	19.44	27.99	24.85	16.99	17.02	25.34	-5.22%
YoY %	-5.56%	-30.55%	12.64%	46.26%	-0.18%	-32.83%	-	-
Horiz. %	72.45%	76.72%	110.46%	98.07%	67.05%	67.17%	100.00%	-
EPS	0.35	0.46	1.84	1.47	0.73	0.53	0.08	27.87%
YoY %	-23.91%	-75.00%	25.17%	101.37%	37.74%	562.50%	-	-
Horiz. %	437.50%	575.00%	2,300.00%	1,837.50%	912.50%	662.50%	100.00%	-
DPS	0.13	0.23	0.67	0.52	0.48	0.10	0.00	-
YoY %	-43.48%	-65.67%	28.85%	8.33%	380.00%	0.00%	-	-
Horiz. %	130.00%	230.00%	670.00%	520.00%	480.00%	100.00%	-	-
NAPS	0.0921	0.0906	0.0814	0.0716	0.0671	0.0604	0.0552	8.90%
YoY %	1.66%	11.30%	13.69%	6.71%	11.09%	9.42%	-	-
Horiz. %	166.85%	164.13%	147.46%	129.71%	121.56%	109.42%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	1.30	1.09	2.54	2.75	1.39	1.16	1.42	-
P/RPS	0.32	0.26	0.33	0.38	0.29	0.24	0.19	9.07%
YoY %	23.08%	-21.21%	-13.16%	31.03%	20.83%	26.32%	-	-
Horiz. %	168.42%	136.84%	173.68%	200.00%	152.63%	126.32%	100.00%	-
P/EPS	17.10	10.88	4.94	6.51	6.68	7.79	62.41	-19.40%
YoY %	57.17%	120.24%	-24.12%	-2.54%	-14.25%	-87.52%	-	-
Horiz. %	27.40%	17.43%	7.92%	10.43%	10.70%	12.48%	100.00%	-
EY	5.85	9.19	20.24	15.35	14.98	12.84	1.60	24.10%
YoY %	-36.34%	-54.59%	31.86%	2.47%	16.67%	702.50%	-	-
Horiz. %	365.62%	574.38%	1,265.00%	959.38%	936.25%	802.50%	100.00%	-
DY	2.15	4.59	7.28	5.45	9.71	2.53	0.00	-
YoY %	-53.16%	-36.95%	33.58%	-43.87%	283.79%	0.00%	-	-
Horiz. %	84.98%	181.42%	287.75%	215.42%	383.79%	100.00%	-	-
P/NAPS	0.64	0.55	1.12	1.33	0.73	0.68	0.89	-5.34%
YoY %	16.36%	-50.89%	-15.79%	82.19%	7.35%	-23.60%	-	-
Horiz. %	71.91%	61.80%	125.84%	149.44%	82.02%	76.40%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	29/06/10	30/06/09	26/06/08	28/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.20	1.27	2.24	3.34	1.50	1.18	1.18	-
P/RPS	0.30	0.30	0.29	0.47	0.31	0.25	0.16	11.03%
YoY %	0.00%	3.45%	-38.30%	51.61%	24.00%	56.25%	-	-
Horiz. %	187.50%	187.50%	181.25%	293.75%	193.75%	156.25%	100.00%	-
P/EPS	15.79	12.68	4.36	7.91	7.20	7.92	51.86	-17.97%
YoY %	24.53%	190.83%	-44.88%	9.86%	-9.09%	-84.73%	-	-
Horiz. %	30.45%	24.45%	8.41%	15.25%	13.88%	15.27%	100.00%	-
EY	6.33	7.89	22.95	12.64	13.88	12.62	1.93	21.88%
YoY %	-19.77%	-65.62%	81.57%	-8.93%	9.98%	553.89%	-	-
Horiz. %	327.98%	408.81%	1,189.12%	654.92%	719.17%	653.89%	100.00%	-
DY	2.33	3.94	8.26	4.49	9.00	2.48	0.00	-
YoY %	-40.86%	-52.30%	83.96%	-50.11%	262.90%	0.00%	-	-
Horiz. %	93.95%	158.87%	333.06%	181.05%	362.90%	100.00%	-	-
P/NAPS	0.59	0.64	0.99	1.62	0.79	0.69	0.74	-3.70%
YoY %	-7.81%	-35.35%	-38.89%	105.06%	14.49%	-6.76%	-	-
Horiz. %	79.73%	86.49%	133.78%	218.92%	106.76%	93.24%	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