[VS] QoQ Annualized Quarter Result on 31-Jul-2005 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -7.91%
YoY- 185.9%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 664,402 634,712 620,832 672,103 669,668 696,510 752,728 -8.00%
PBT 37,778 39,720 51,344 22,339 25,514 40,372 57,156 -24.17%
Tax -5,678 -5,882 -4,664 -2,535 -4,010 -6,216 -5,124 7.10%
NP 32,100 33,838 46,680 19,804 21,504 34,156 52,032 -27.59%
-
NP to SH 33,474 34,730 47,600 19,804 21,504 34,156 52,032 -25.53%
-
Tax Rate 15.03% 14.81% 9.08% 11.35% 15.72% 15.40% 8.96% -
Total Cost 632,302 600,874 574,152 652,299 648,164 662,354 700,696 -6.63%
-
Net Worth 265,370 257,620 256,694 242,187 234,538 235,747 233,406 8.95%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 10,188 15,317 - 11,071 - - - -
Div Payout % 30.44% 44.11% - 55.90% - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 265,370 257,620 256,694 242,187 234,538 235,747 233,406 8.95%
NOSH 138,937 139,254 139,507 138,392 137,964 137,062 136,495 1.19%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 4.83% 5.33% 7.52% 2.95% 3.21% 4.90% 6.91% -
ROE 12.61% 13.48% 18.54% 8.18% 9.17% 14.49% 22.29% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 478.20 455.79 445.02 485.65 485.39 508.17 551.47 -9.08%
EPS 24.09 24.94 34.12 14.31 15.59 24.92 38.12 -26.42%
DPS 7.33 11.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.91 1.85 1.84 1.75 1.70 1.72 1.71 7.67%
Adjusted Per Share Value based on latest NOSH - 139,771
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 16.89 16.13 15.78 17.08 17.02 17.70 19.13 -7.98%
EPS 0.85 0.88 1.21 0.50 0.55 0.87 1.32 -25.49%
DPS 0.26 0.39 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.0675 0.0655 0.0652 0.0616 0.0596 0.0599 0.0593 9.04%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.39 1.29 1.20 1.10 1.16 1.40 1.18 -
P/RPS 0.29 0.28 0.27 0.23 0.24 0.28 0.21 24.08%
P/EPS 5.77 5.17 3.52 7.69 7.44 5.62 3.10 51.48%
EY 17.33 19.33 28.43 13.01 13.44 17.80 32.31 -34.06%
DY 5.28 8.53 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.65 0.63 0.68 0.81 0.69 3.83%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 23/03/06 28/12/05 29/09/05 30/06/05 31/03/05 20/12/04 -
Price 1.50 1.37 1.32 1.18 1.18 1.25 1.40 -
P/RPS 0.31 0.30 0.30 0.24 0.24 0.25 0.25 15.46%
P/EPS 6.23 5.49 3.87 8.25 7.57 5.02 3.67 42.44%
EY 16.06 18.20 25.85 12.13 13.21 19.94 27.23 -29.73%
DY 4.89 8.03 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.72 0.67 0.69 0.73 0.82 -2.46%

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