[VS] QoQ 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- 223.72%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 179,989 180,946 162,148 155,208 169,852 153,996 160,073 8.15%
PBT 7,578 8,474 7,024 12,836 3,203 -1,050 5,897 18.25%
Tax -116 -1,318 -1,775 -1,166 473 100 -1,827 -84.16%
NP 7,462 7,156 5,249 11,670 3,676 -950 4,070 49.96%
-
NP to SH 7,290 7,741 5,465 11,900 3,676 -950 4,070 47.64%
-
Tax Rate 1.53% 15.55% 25.27% 9.08% -14.77% - 30.98% -
Total Cost 172,527 173,790 156,899 143,538 166,176 154,946 156,003 6.96%
-
Net Worth 265,967 264,023 257,258 256,694 244,600 237,500 236,500 8.16%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 6,890 - 7,648 - 11,181 - - -
Div Payout % 94.52% - 139.95% - 304.18% - - -
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 265,967 264,023 257,258 256,694 244,600 237,500 236,500 8.16%
NOSH 137,807 138,232 139,058 139,507 139,771 139,705 137,499 0.14%
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 4.15% 3.95% 3.24% 7.52% 2.16% -0.62% 2.54% -
ROE 2.74% 2.93% 2.12% 4.64% 1.50% -0.40% 1.72% -
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 130.61 130.90 116.60 111.25 121.52 110.23 116.42 7.99%
EPS 5.29 5.60 3.93 8.53 2.63 -0.68 2.96 47.42%
DPS 5.00 0.00 5.50 0.00 8.00 0.00 0.00 -
NAPS 1.93 1.91 1.85 1.84 1.75 1.70 1.72 8.00%
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 4.57 4.60 4.12 3.95 4.32 3.91 4.07 8.05%
EPS 0.19 0.20 0.14 0.30 0.09 -0.02 0.10 53.58%
DPS 0.18 0.00 0.19 0.00 0.28 0.00 0.00 -
NAPS 0.0676 0.0671 0.0654 0.0652 0.0622 0.0604 0.0601 8.17%
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 1.07 1.06 1.11 1.08 0.91 1.05 1.20 -7.37%
P/EPS 26.47 24.82 32.82 14.07 41.83 -170.59 47.30 -32.16%
EY 3.78 4.03 3.05 7.11 2.39 -0.59 2.11 47.66%
DY 3.57 0.00 4.26 0.00 7.27 0.00 0.00 -
P/NAPS 0.73 0.73 0.70 0.65 0.63 0.68 0.81 -6.71%
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 1.22 1.15 1.17 1.19 0.97 1.07 1.07 9.16%
P/EPS 30.06 26.79 34.86 15.47 44.87 -173.53 42.23 -20.32%
EY 3.33 3.73 2.87 6.46 2.23 -0.58 2.37 25.52%
DY 3.14 0.00 4.01 0.00 6.78 0.00 0.00 -
P/NAPS 0.82 0.79 0.74 0.72 0.67 0.69 0.73 8.08%

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