[VS] QoQ Cumulative 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- 44.58%
YoY- 55.67%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 508,461 243,695 678,291 498,302 317,356 155,208 672,103 -16.93%
PBT 41,515 20,653 35,912 28,334 19,860 12,836 22,339 50.98%
Tax -8,928 -4,442 -4,375 -4,259 -2,941 -1,166 -2,535 130.95%
NP 32,587 16,211 31,537 24,075 16,919 11,670 19,804 39.25%
-
NP to SH 32,711 16,116 32,396 25,106 17,365 11,900 19,804 39.60%
-
Tax Rate 21.51% 21.51% 12.18% 15.03% 14.81% 9.08% 11.35% -
Total Cost 475,874 227,484 646,754 474,227 300,437 143,538 652,299 -18.91%
-
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 7,568 - 14,561 7,641 7,658 - 11,071 -22.34%
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 11.83% 5.62% 12.56% 9.46% 6.74% 4.64% 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 369.48 176.77 489.10 358.65 227.90 111.25 485.65 -16.62%
EPS 23.77 11.69 23.36 18.07 12.47 8.53 14.31 40.12%
DPS 5.50 0.00 10.50 5.50 5.50 0.00 8.00 -22.05%
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 12.92 6.19 17.24 12.67 8.07 3.95 17.08 -16.93%
EPS 0.83 0.41 0.82 0.64 0.44 0.30 0.50 40.06%
DPS 0.19 0.00 0.37 0.19 0.19 0.00 0.28 -22.72%
NAPS 0.0703 0.0729 0.0656 0.0675 0.0655 0.0652 0.0616 9.18%
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 0.59 1.02 0.29 0.39 0.57 1.08 0.23 87.07%
P/EPS 9.21 15.40 5.99 7.69 10.34 14.07 7.69 12.74%
EY 10.85 6.49 16.69 13.00 9.67 7.11 13.01 -11.37%
DY 2.51 0.00 7.50 3.96 4.26 0.00 7.27 -50.69%
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 0.63 0.97 0.33 0.42 0.60 1.19 0.24 89.95%
P/EPS 9.76 14.63 6.81 8.30 10.99 15.47 8.25 11.82%
EY 10.25 6.84 14.69 12.05 9.10 6.46 12.13 -10.59%
DY 2.37 0.00 6.60 3.67 4.01 0.00 6.78 -50.28%
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