[VS] QoQ 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- -5.83%
YoY- 98.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 289,128 264,766 243,695 179,989 180,946 162,148 155,208 51.56%
PBT 20,925 20,862 20,653 7,578 8,474 7,024 12,836 38.63%
Tax -3,638 -4,486 -4,442 -116 -1,318 -1,775 -1,166 113.96%
NP 17,287 16,376 16,211 7,462 7,156 5,249 11,670 30.04%
-
NP to SH 17,703 16,595 16,116 7,290 7,741 5,465 11,900 30.41%
-
Tax Rate 17.39% 21.50% 21.51% 1.53% 15.55% 25.27% 9.08% -
Total Cost 271,841 248,390 227,484 172,527 173,790 156,899 143,538 53.25%
-
Net Worth 281,607 276,125 286,751 265,967 264,023 257,258 256,694 6.38%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 6,151 7,555 - 6,890 - 7,648 - -
Div Payout % 34.75% 45.53% - 94.52% - 139.95% - -
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 281,607 276,125 286,751 265,967 264,023 257,258 256,694 6.38%
NOSH 136,702 137,375 137,861 137,807 138,232 139,058 139,507 -1.34%
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 5.98% 6.19% 6.65% 4.15% 3.95% 3.24% 7.52% -
ROE 6.29% 6.01% 5.62% 2.74% 2.93% 2.12% 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 211.50 192.73 176.77 130.61 130.90 116.60 111.25 53.64%
EPS 12.95 12.08 11.69 5.29 5.60 3.93 8.53 32.19%
DPS 4.50 5.50 0.00 5.00 0.00 5.50 0.00 -
NAPS 2.06 2.01 2.08 1.93 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 7.35 6.73 6.19 4.57 4.60 4.12 3.94 51.71%
EPS 0.45 0.42 0.41 0.19 0.20 0.14 0.30 31.13%
DPS 0.16 0.19 0.00 0.18 0.00 0.19 0.00 -
NAPS 0.0716 0.0702 0.0729 0.0676 0.0671 0.0654 0.0652 6.45%
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 1.30 1.14 1.02 1.07 1.06 1.11 1.08 13.19%
P/EPS 21.24 18.13 15.40 26.47 24.82 32.82 14.07 31.69%
EY 4.71 5.52 6.49 3.78 4.03 3.05 7.11 -24.06%
DY 1.64 2.51 0.00 3.57 0.00 4.26 0.00 -
P/NAPS 1.33 1.09 0.87 0.73 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 1.58 1.20 0.97 1.22 1.15 1.17 1.19 20.86%
P/EPS 25.79 19.21 14.63 30.06 26.79 34.86 15.47 40.72%
EY 3.88 5.21 6.84 3.33 3.73 2.87 6.46 -28.87%
DY 1.35 2.37 0.00 3.14 0.00 4.01 0.00 -
P/NAPS 1.62 1.15 0.82 0.82 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