[VS] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -3.22%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 1,063,452 1,016,922 974,780 678,291 664,402 634,712 620,832 43.30%
PBT 83,253 83,030 82,612 35,912 37,778 39,720 51,344 38.14%
Tax -16,754 -17,856 -17,768 -4,375 -5,678 -5,882 -4,664 135.10%
NP 66,498 65,174 64,844 31,537 32,100 33,838 46,680 26.68%
-
NP to SH 67,218 65,422 64,464 32,396 33,474 34,730 47,600 25.94%
-
Tax Rate 20.12% 21.51% 21.51% 12.18% 15.03% 14.81% 9.08% -
Total Cost 996,953 951,748 909,936 646,754 632,302 600,874 574,152 44.61%
-
Net Worth 282,900 276,605 286,751 257,947 265,370 257,620 256,694 6.71%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 18,310 15,137 - 14,561 10,188 15,317 - -
Div Payout % 27.24% 23.14% - 44.95% 30.44% 44.11% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 282,900 276,605 286,751 257,947 265,370 257,620 256,694 6.71%
NOSH 137,330 137,614 137,861 138,681 138,937 139,254 139,507 -1.04%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.25% 6.41% 6.65% 4.65% 4.83% 5.33% 7.52% -
ROE 23.76% 23.65% 22.48% 12.56% 12.61% 13.48% 18.54% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 774.37 738.96 707.07 489.10 478.20 455.79 445.02 44.81%
EPS 48.95 47.54 46.76 23.36 24.09 24.94 34.12 27.28%
DPS 13.33 11.00 0.00 10.50 7.33 11.00 0.00 -
NAPS 2.06 2.01 2.08 1.86 1.91 1.85 1.84 7.84%
Adjusted Per Share Value based on latest NOSH - 137,807
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 27.06 25.87 24.80 17.26 16.90 16.15 15.80 43.28%
EPS 1.71 1.66 1.64 0.82 0.85 0.88 1.21 26.01%
DPS 0.47 0.39 0.00 0.37 0.26 0.39 0.00 -
NAPS 0.072 0.0704 0.073 0.0656 0.0675 0.0655 0.0653 6.74%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 2.75 2.19 1.80 1.40 1.39 1.29 1.20 -
P/RPS 0.36 0.30 0.25 0.29 0.29 0.28 0.27 21.20%
P/EPS 5.62 4.61 3.85 5.99 5.77 5.17 3.52 36.72%
EY 17.80 21.71 25.98 16.69 17.33 19.33 28.43 -26.87%
DY 4.85 5.02 0.00 7.50 5.28 8.53 0.00 -
P/NAPS 1.33 1.09 0.87 0.75 0.73 0.70 0.65 61.38%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 28/12/05 -
Price 3.34 2.32 1.71 1.59 1.50 1.37 1.32 -
P/RPS 0.43 0.31 0.24 0.33 0.31 0.30 0.30 27.20%
P/EPS 6.82 4.88 3.66 6.81 6.23 5.49 3.87 46.04%
EY 14.65 20.49 27.35 14.69 16.06 18.20 25.85 -31.58%
DY 3.99 4.74 0.00 6.60 4.89 8.03 0.00 -
P/NAPS 1.62 1.15 0.82 0.85 0.79 0.74 0.72 71.96%

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