[VS] QoQ TTM Result on 30-Apr-2001 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
30-Apr-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 660,615 629,886 578,209 505,635 450,293 418,203 385,873 42.96%
PBT 35,157 33,364 34,037 34,597 35,714 34,687 32,767 4.79%
Tax -20,301 -25,049 -34,037 -34,597 -35,714 -30,268 -21,030 -2.31%
NP 14,856 8,315 0 0 0 4,419 11,737 16.96%
-
NP to SH 14,856 8,315 0 0 0 4,419 11,737 16.96%
-
Tax Rate 57.74% 75.08% 100.00% 100.00% 100.00% 87.26% 64.18% -
Total Cost 645,759 621,571 578,209 505,635 450,293 413,784 374,136 43.74%
-
Net Worth 188,719 194,669 186,168 182,768 179,368 175,120 166,236 8.79%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 2,550 2,550 2,550 2,550 - - - -
Div Payout % 17.17% 30.67% 0.00% 0.00% - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 188,719 194,669 186,168 182,768 179,368 175,120 166,236 8.79%
NOSH 85,008 85,008 85,008 85,008 85,008 85,009 84,814 0.15%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 2.25% 1.32% 0.00% 0.00% 0.00% 1.06% 3.04% -
ROE 7.87% 4.27% 0.00% 0.00% 0.00% 2.52% 7.06% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 777.12 740.97 680.18 594.80 529.70 491.95 454.96 42.75%
EPS 17.48 9.78 0.00 0.00 0.00 5.20 13.84 16.79%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.22 2.29 2.19 2.15 2.11 2.06 1.96 8.63%
Adjusted Per Share Value based on latest NOSH - 85,008
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 16.79 16.01 14.70 12.85 11.45 10.63 9.81 42.94%
EPS 0.38 0.21 0.00 0.00 0.00 0.11 0.30 17.01%
DPS 0.06 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.048 0.0495 0.0473 0.0465 0.0456 0.0445 0.0423 8.76%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 29/03/02 31/12/01 28/09/01 27/06/01 30/03/01 22/12/00 29/09/00 -
Price 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.31 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.46 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -

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