[VS] QoQ Cumulative 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- 22.79%
YoY- 185.9%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 498,302 317,356 155,208 672,103 502,251 348,255 188,182 91.74%
PBT 28,334 19,860 12,836 22,339 19,136 20,186 14,289 58.03%
Tax -4,259 -2,941 -1,166 -2,535 -3,008 -3,108 -1,281 123.25%
NP 24,075 16,919 11,670 19,804 16,128 17,078 13,008 50.91%
-
NP to SH 25,106 17,365 11,900 19,804 16,128 17,078 13,008 55.20%
-
Tax Rate 15.03% 14.81% 9.08% 11.35% 15.72% 15.40% 8.96% -
Total Cost 474,227 300,437 143,538 652,299 486,123 331,177 175,174 94.59%
-
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 7,641 7,658 - 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 9.46% 6.74% 4.64% 8.18% 6.88% 7.24% 5.57% -
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 358.65 227.90 111.25 485.65 364.04 254.08 137.87 89.47%
EPS 18.07 12.47 8.53 14.31 11.69 12.46 9.53 53.37%
DPS 5.50 5.50 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 12.67 8.07 3.95 17.08 12.77 8.85 4.78 91.87%
EPS 0.64 0.44 0.30 0.50 0.41 0.43 0.33 55.70%
DPS 0.19 0.19 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 0.39 0.57 1.08 0.23 0.32 0.55 0.86 -41.05%
P/EPS 7.69 10.34 14.07 7.69 9.92 11.24 12.38 -27.26%
EY 13.00 9.67 7.11 13.01 10.08 8.90 8.08 37.42%
DY 3.96 4.26 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 0.42 0.60 1.19 0.24 0.32 0.49 1.02 -44.74%
P/EPS 8.30 10.99 15.47 8.25 10.09 10.03 14.69 -31.72%
EY 12.05 9.10 6.46 12.13 9.91 9.97 6.81 46.44%
DY 3.67 4.01 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