[VS] QoQ TTM 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- 12.56%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 977,578 869,396 766,778 678,291 668,154 641,204 639,129 32.85%
PBT 70,018 57,567 43,729 35,912 31,537 22,013 20,886 124.49%
Tax -12,682 -10,362 -7,651 -4,375 -3,786 -2,368 -2,420 202.62%
NP 57,336 47,205 36,078 31,537 27,751 19,645 18,466 113.27%
-
NP to SH 57,704 47,742 36,612 32,396 28,782 20,091 18,696 112.42%
-
Tax Rate 18.11% 18.00% 17.50% 12.18% 12.00% 10.76% 11.59% -
Total Cost 920,242 822,191 730,700 646,754 640,403 621,559 620,663 30.12%
-
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 20,597 14,446 14,538 14,538 18,829 18,829 11,181 50.44%
Div Payout % 35.70% 30.26% 39.71% 44.88% 65.42% 93.72% 59.81% -
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 5.87% 5.43% 4.71% 4.65% 4.15% 3.06% 2.89% -
ROE 20.49% 17.29% 12.77% 12.18% 10.90% 7.81% 7.28% -
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 715.11 632.86 556.19 492.20 483.36 461.10 458.13 34.67%
EPS 42.21 34.75 26.56 23.51 20.82 14.45 13.40 115.33%
DPS 15.00 10.50 10.50 10.50 13.50 13.50 8.00 52.23%
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 24.84 22.10 19.49 17.24 16.98 16.30 16.24 32.85%
EPS 1.47 1.21 0.93 0.82 0.73 0.51 0.48 111.32%
DPS 0.52 0.37 0.37 0.37 0.48 0.48 0.28 51.25%
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 0.38 0.35 0.32 0.28 0.29 0.28 0.26 28.87%
P/EPS 6.51 6.30 6.78 5.96 6.68 8.93 8.95 -19.16%
EY 15.35 15.87 14.75 16.79 14.98 11.20 11.17 23.67%
DY 5.45 4.79 5.83 7.50 9.71 10.47 6.67 -12.63%
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 0.47 0.37 0.31 0.32 0.31 0.30 0.29 38.09%
P/EPS 7.91 6.68 6.44 6.76 7.20 9.48 9.85 -13.63%
EY 12.64 14.98 15.53 14.79 13.88 10.55 10.15 15.79%
DY 4.49 4.53 6.14 6.60 9.00 9.85 6.06 -18.16%
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