[VS] QoQ TTM Result on 30-Apr-2002 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 29.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 927,652 842,727 758,385 702,232 660,615 629,886 578,209 36.92%
PBT 24,163 35,670 37,746 36,376 35,157 33,364 34,037 -20.37%
Tax -13,837 -15,818 -14,689 -17,211 -20,301 -25,049 -34,037 -45.03%
NP 10,326 19,852 23,057 19,165 14,856 8,315 0 -
-
NP to SH 10,326 19,852 23,057 19,165 14,856 8,315 0 -
-
Tax Rate 57.27% 44.35% 38.92% 47.31% 57.74% 75.08% 100.00% -
Total Cost 917,326 822,875 735,328 683,067 645,759 621,571 578,209 35.91%
-
Net Worth 202,738 172,344 170,017 201,470 188,719 194,669 186,168 5.83%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,930 4,930 4,930 2,550 2,550 2,550 2,550 55.00%
Div Payout % 47.75% 24.84% 21.38% 13.31% 17.17% 30.67% 0.00% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 202,738 172,344 170,017 201,470 188,719 194,669 186,168 5.83%
NOSH 86,271 86,172 85,008 85,008 85,008 85,008 85,008 0.98%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 1.11% 2.36% 3.04% 2.73% 2.25% 1.32% 0.00% -
ROE 5.09% 11.52% 13.56% 9.51% 7.87% 4.27% 0.00% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 1,075.27 977.96 892.13 826.07 777.12 740.97 680.18 35.59%
EPS 11.97 23.04 27.12 22.54 17.48 9.78 0.00 -
DPS 5.80 5.80 5.80 3.00 3.00 3.00 3.00 55.00%
NAPS 2.35 2.00 2.00 2.37 2.22 2.29 2.19 4.79%
Adjusted Per Share Value based on latest NOSH - 85,008
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 23.58 21.42 19.27 17.85 16.79 16.01 14.69 36.97%
EPS 0.26 0.50 0.59 0.49 0.38 0.21 0.00 -
DPS 0.13 0.13 0.13 0.06 0.06 0.06 0.06 67.20%
NAPS 0.0515 0.0438 0.0432 0.0512 0.048 0.0495 0.0473 5.81%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 2.64 2.70 3.24 3.48 0.00 0.00 0.00 -
P/RPS 0.25 0.28 0.36 0.42 0.00 0.00 0.00 -
P/EPS 22.06 11.72 11.95 15.44 0.00 0.00 0.00 -
EY 4.53 8.53 8.37 6.48 0.00 0.00 0.00 -
DY 2.20 2.15 1.79 0.86 0.00 0.00 0.00 -
P/NAPS 1.12 1.35 1.62 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 30/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.60 2.52 2.67 3.20 3.20 0.00 0.00 -
P/RPS 0.24 0.26 0.30 0.39 0.41 0.00 0.00 -
P/EPS 21.72 10.94 9.84 14.19 18.31 0.00 0.00 -
EY 4.60 9.14 10.16 7.05 5.46 0.00 0.00 -
DY 2.23 2.30 2.17 0.94 0.94 0.00 0.00 -
P/NAPS 1.11 1.26 1.34 1.35 1.44 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