[VS] QoQ Cumulative 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- 29.04%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 797,589 508,461 243,695 678,291 498,302 317,356 155,208 198.68%
PBT 62,440 41,515 20,653 35,912 28,334 19,860 12,836 187.92%
Tax -12,566 -8,928 -4,442 -4,375 -4,259 -2,941 -1,166 390.03%
NP 49,874 32,587 16,211 31,537 24,075 16,919 11,670 164.05%
-
NP to SH 50,414 32,711 16,116 32,396 25,106 17,365 11,900 162.51%
-
Tax Rate 20.12% 21.51% 21.51% 12.18% 15.03% 14.81% 9.08% -
Total Cost 747,715 475,874 227,484 646,754 474,227 300,437 143,538 201.41%
-
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 13,733 7,568 - 14,561 7,641 7,658 - -
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 17.82% 11.83% 5.62% 12.56% 9.46% 6.74% 4.64% -
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 580.78 369.48 176.77 489.10 358.65 227.90 111.25 201.84%
EPS 36.71 23.77 11.69 23.36 18.07 12.47 8.53 165.28%
DPS 10.00 5.50 0.00 10.50 5.50 5.50 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 20.28 12.93 6.20 17.24 12.67 8.07 3.95 198.50%
EPS 1.28 0.83 0.41 0.82 0.64 0.44 0.30 163.76%
DPS 0.35 0.19 0.00 0.37 0.19 0.19 0.00 -
NAPS 0.0719 0.0703 0.0729 0.0656 0.0675 0.0655 0.0653 6.64%
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 0.47 0.59 1.02 0.29 0.39 0.57 1.08 -42.66%
P/EPS 7.49 9.21 15.40 5.99 7.69 10.34 14.07 -34.39%
EY 13.35 10.85 6.49 16.69 13.00 9.67 7.11 52.37%
DY 3.64 2.51 0.00 7.50 3.96 4.26 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 0.58 0.63 0.97 0.33 0.42 0.60 1.19 -38.14%
P/EPS 9.10 9.76 14.63 6.81 8.30 10.99 15.47 -29.86%
EY 10.99 10.25 6.84 14.69 12.05 9.10 6.46 42.64%
DY 2.99 2.37 0.00 6.60 3.67 4.01 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