[VS] QoQ 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- 41.65%
YoY- 914.84%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 264,766 243,695 179,989 180,946 162,148 155,208 169,852 34.33%
PBT 20,862 20,653 7,578 8,474 7,024 12,836 3,203 247.57%
Tax -4,486 -4,442 -116 -1,318 -1,775 -1,166 473 -
NP 16,376 16,211 7,462 7,156 5,249 11,670 3,676 170.00%
-
NP to SH 16,595 16,116 7,290 7,741 5,465 11,900 3,676 172.40%
-
Tax Rate 21.50% 21.51% 1.53% 15.55% 25.27% 9.08% -14.77% -
Total Cost 248,390 227,484 172,527 173,790 156,899 143,538 166,176 30.63%
-
Net Worth 276,125 286,751 265,967 264,023 257,258 256,694 244,600 8.39%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 7,555 - 6,890 - 7,648 - 11,181 -22.94%
Div Payout % 45.53% - 94.52% - 139.95% - 304.18% -
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 276,125 286,751 265,967 264,023 257,258 256,694 244,600 8.39%
NOSH 137,375 137,861 137,807 138,232 139,058 139,507 139,771 -1.14%
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 6.19% 6.65% 4.15% 3.95% 3.24% 7.52% 2.16% -
ROE 6.01% 5.62% 2.74% 2.93% 2.12% 4.64% 1.50% -
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 192.73 176.77 130.61 130.90 116.60 111.25 121.52 35.88%
EPS 12.08 11.69 5.29 5.60 3.93 8.53 2.63 175.55%
DPS 5.50 0.00 5.00 0.00 5.50 0.00 8.00 -22.05%
NAPS 2.01 2.08 1.93 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 6.73 6.19 4.57 4.60 4.12 3.95 4.32 34.27%
EPS 0.42 0.41 0.19 0.20 0.14 0.30 0.09 178.47%
DPS 0.19 0.00 0.18 0.00 0.19 0.00 0.28 -22.72%
NAPS 0.0702 0.0729 0.0676 0.0671 0.0654 0.0652 0.0622 8.37%
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 1.14 1.02 1.07 1.06 1.11 1.08 0.91 16.16%
P/EPS 18.13 15.40 26.47 24.82 32.82 14.07 41.83 -42.64%
EY 5.52 6.49 3.78 4.03 3.05 7.11 2.39 74.46%
DY 2.51 0.00 3.57 0.00 4.26 0.00 7.27 -50.69%
P/NAPS 1.09 0.87 0.73 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 1.20 0.97 1.22 1.15 1.17 1.19 0.97 15.19%
P/EPS 19.21 14.63 30.06 26.79 34.86 15.47 44.87 -43.10%
EY 5.21 6.84 3.33 3.73 2.87 6.46 2.23 75.79%
DY 2.37 0.00 3.14 0.00 4.01 0.00 6.78 -50.28%
P/NAPS 1.15 0.82 0.82 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