[VS] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -39.91%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 678,291 498,302 317,356 155,208 672,103 502,251 348,255 56.15%
PBT 35,912 28,334 19,860 12,836 22,339 19,136 20,186 46.97%
Tax -4,375 -4,259 -2,941 -1,166 -2,535 -3,008 -3,108 25.68%
NP 31,537 24,075 16,919 11,670 19,804 16,128 17,078 50.68%
-
NP to SH 32,396 25,106 17,365 11,900 19,804 16,128 17,078 53.41%
-
Tax Rate 12.18% 15.03% 14.81% 9.08% 11.35% 15.72% 15.40% -
Total Cost 646,754 474,227 300,437 143,538 652,299 486,123 331,177 56.42%
-
Net Worth 257,947 265,370 257,620 256,694 242,187 234,538 235,747 6.20%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 14,561 7,641 7,658 - 11,071 - - -
Div Payout % 44.95% 30.44% 44.11% - 55.90% - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 257,947 265,370 257,620 256,694 242,187 234,538 235,747 6.20%
NOSH 138,681 138,937 139,254 139,507 138,392 137,964 137,062 0.78%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 4.65% 4.83% 5.33% 7.52% 2.95% 3.21% 4.90% -
ROE 12.56% 9.46% 6.74% 4.64% 8.18% 6.88% 7.24% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 489.10 358.65 227.90 111.25 485.65 364.04 254.08 54.93%
EPS 23.36 18.07 12.47 8.53 14.31 11.69 12.46 52.21%
DPS 10.50 5.50 5.50 0.00 8.00 0.00 0.00 -
NAPS 1.86 1.91 1.85 1.84 1.75 1.70 1.72 5.37%
Adjusted Per Share Value based on latest NOSH - 139,507
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 17.24 12.67 8.07 3.95 17.08 12.77 8.85 56.16%
EPS 0.82 0.64 0.44 0.30 0.50 0.41 0.43 53.96%
DPS 0.37 0.19 0.19 0.00 0.28 0.00 0.00 -
NAPS 0.0656 0.0675 0.0655 0.0652 0.0616 0.0596 0.0599 6.26%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.40 1.39 1.29 1.20 1.10 1.16 1.40 -
P/RPS 0.29 0.39 0.57 1.08 0.23 0.32 0.55 -34.80%
P/EPS 5.99 7.69 10.34 14.07 7.69 9.92 11.24 -34.34%
EY 16.69 13.00 9.67 7.11 13.01 10.08 8.90 52.24%
DY 7.50 3.96 4.26 0.00 7.27 0.00 0.00 -
P/NAPS 0.75 0.73 0.70 0.65 0.63 0.68 0.81 -5.01%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 30/06/06 23/03/06 28/12/05 29/09/05 30/06/05 31/03/05 -
Price 1.59 1.50 1.37 1.32 1.18 1.18 1.25 -
P/RPS 0.33 0.42 0.60 1.19 0.24 0.32 0.49 -23.22%
P/EPS 6.81 8.30 10.99 15.47 8.25 10.09 10.03 -22.80%
EY 14.69 12.05 9.10 6.46 12.13 9.91 9.97 29.57%
DY 6.60 3.67 4.01 0.00 6.78 0.00 0.00 -
P/NAPS 0.85 0.79 0.74 0.72 0.67 0.69 0.73 10.70%

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