[VS] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 150.37%
YoY- 202.62%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 672,103 669,667 764,764 831,574 920,274 996,812 992,252 -22.89%
PBT 22,339 26,797 24,865 22,024 12,822 5,737 16,380 23.00%
Tax -2,535 -5,987 -5,947 -4,681 -5,895 -2,628 -5,169 -37.83%
NP 19,804 20,810 18,918 17,343 6,927 3,109 11,211 46.18%
-
NP to SH 19,804 20,810 18,918 17,343 6,927 3,109 11,211 46.18%
-
Tax Rate 11.35% 22.34% 23.92% 21.25% 45.98% 45.81% 31.56% -
Total Cost 652,299 648,857 745,846 814,231 913,347 993,703 981,041 -23.83%
-
Net Worth 244,600 237,500 236,500 233,406 223,862 217,249 222,082 6.65%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 11,181 4,095 4,095 4,095 4,095 - - -
Div Payout % 56.46% 19.68% 21.65% 23.61% 59.12% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 244,600 237,500 236,500 233,406 223,862 217,249 222,082 6.65%
NOSH 139,771 139,705 137,499 136,495 136,501 136,634 137,087 1.30%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.95% 3.11% 2.47% 2.09% 0.75% 0.31% 1.13% -
ROE 8.10% 8.76% 8.00% 7.43% 3.09% 1.43% 5.05% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 480.86 479.34 556.19 609.23 674.19 729.55 723.81 -23.88%
EPS 14.17 14.90 13.76 12.71 5.07 2.28 8.18 44.28%
DPS 8.00 2.93 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.75 1.70 1.72 1.71 1.64 1.59 1.62 5.28%
Adjusted Per Share Value based on latest NOSH - 136,495
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 17.08 17.02 19.44 21.14 23.39 25.34 25.22 -22.89%
EPS 0.50 0.53 0.48 0.44 0.18 0.08 0.28 47.24%
DPS 0.28 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.0622 0.0604 0.0601 0.0593 0.0569 0.0552 0.0564 6.74%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.10 1.16 1.40 1.18 1.19 1.42 1.53 -
P/RPS 0.23 0.24 0.25 0.19 0.18 0.19 0.21 6.25%
P/EPS 7.76 7.79 10.18 9.29 23.45 62.41 18.71 -44.41%
EY 12.88 12.84 9.83 10.77 4.26 1.60 5.35 79.72%
DY 7.27 2.53 2.14 2.54 2.52 0.00 0.00 -
P/NAPS 0.63 0.68 0.81 0.69 0.73 0.89 0.94 -23.43%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 30/03/04 -
Price 1.18 1.18 1.25 1.40 1.11 1.18 1.40 -
P/RPS 0.25 0.25 0.22 0.23 0.16 0.16 0.19 20.09%
P/EPS 8.33 7.92 9.09 11.02 21.87 51.86 17.12 -38.16%
EY 12.01 12.62 11.01 9.08 4.57 1.93 5.84 61.78%
DY 6.78 2.48 2.40 2.14 2.70 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 0.82 0.68 0.74 0.86 -15.34%

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