[VS] QoQ Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -3.61%
YoY- 55.67%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 1,016,922 974,780 678,291 664,402 634,712 620,832 672,103 31.69%
PBT 83,030 82,612 35,912 37,778 39,720 51,344 22,339 139.37%
Tax -17,856 -17,768 -4,375 -5,678 -5,882 -4,664 -2,535 266.15%
NP 65,174 64,844 31,537 32,100 33,838 46,680 19,804 120.76%
-
NP to SH 65,422 64,464 32,396 33,474 34,730 47,600 19,804 121.32%
-
Tax Rate 21.51% 21.51% 12.18% 15.03% 14.81% 9.08% 11.35% -
Total Cost 951,748 909,936 646,754 632,302 600,874 574,152 652,299 28.55%
-
Net Worth 276,605 286,751 257,947 265,370 257,620 256,694 242,187 9.23%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 15,137 - 14,561 10,188 15,317 - 11,071 23.11%
Div Payout % 23.14% - 44.95% 30.44% 44.11% - 55.90% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 276,605 286,751 257,947 265,370 257,620 256,694 242,187 9.23%
NOSH 137,614 137,861 138,681 138,937 139,254 139,507 138,392 -0.37%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.41% 6.65% 4.65% 4.83% 5.33% 7.52% 2.95% -
ROE 23.65% 22.48% 12.56% 12.61% 13.48% 18.54% 8.18% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 738.96 707.07 489.10 478.20 455.79 445.02 485.65 32.19%
EPS 47.54 46.76 23.36 24.09 24.94 34.12 14.31 122.15%
DPS 11.00 0.00 10.50 7.33 11.00 0.00 8.00 23.58%
NAPS 2.01 2.08 1.86 1.91 1.85 1.84 1.75 9.64%
Adjusted Per Share Value based on latest NOSH - 138,232
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 25.98 24.90 17.33 16.97 16.21 15.86 17.17 31.69%
EPS 1.67 1.65 0.83 0.86 0.89 1.22 0.51 120.03%
DPS 0.39 0.00 0.37 0.26 0.39 0.00 0.28 24.64%
NAPS 0.0707 0.0733 0.0659 0.0678 0.0658 0.0656 0.0619 9.23%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 2.19 1.80 1.40 1.39 1.29 1.20 1.10 -
P/RPS 0.30 0.25 0.29 0.29 0.28 0.27 0.23 19.32%
P/EPS 4.61 3.85 5.99 5.77 5.17 3.52 7.69 -28.83%
EY 21.71 25.98 16.69 17.33 19.33 28.43 13.01 40.55%
DY 5.02 0.00 7.50 5.28 8.53 0.00 7.27 -21.82%
P/NAPS 1.09 0.87 0.75 0.73 0.70 0.65 0.63 43.97%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 28/12/05 29/09/05 -
Price 2.32 1.71 1.59 1.50 1.37 1.32 1.18 -
P/RPS 0.31 0.24 0.33 0.31 0.30 0.30 0.24 18.54%
P/EPS 4.88 3.66 6.81 6.23 5.49 3.87 8.25 -29.46%
EY 20.49 27.35 14.69 16.06 18.20 25.85 12.13 41.70%
DY 4.74 0.00 6.60 4.89 8.03 0.00 6.78 -21.17%
P/NAPS 1.15 0.82 0.85 0.79 0.74 0.72 0.67 43.21%

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