[VS] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -1.87%
YoY- 139.39%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,016,922 634,712 696,510 1,007,530 993,908 655,374 490,562 12.91%
PBT 83,030 39,720 40,372 16,286 13,620 40,826 38,586 13.61%
Tax -17,856 -5,882 -6,216 -6,112 -9,370 -40,826 -11,536 7.54%
NP 65,174 33,838 34,156 10,174 4,250 0 27,050 15.77%
-
NP to SH 65,422 34,730 34,156 10,174 4,250 0 27,050 15.85%
-
Tax Rate 21.51% 14.81% 15.40% 37.53% 68.80% 100.00% 29.90% -
Total Cost 951,748 600,874 662,354 997,356 989,658 655,374 463,512 12.73%
-
Net Worth 276,605 257,620 235,747 223,331 202,176 188,839 179,482 7.47%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 15,137 15,317 - - - - - -
Div Payout % 23.14% 44.11% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 276,605 257,620 235,747 223,331 202,176 188,839 179,482 7.47%
NOSH 137,614 139,254 137,062 137,859 86,032 85,062 85,062 8.34%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 6.41% 5.33% 4.90% 1.01% 0.43% 0.00% 5.51% -
ROE 23.65% 13.48% 14.49% 4.56% 2.10% 0.00% 15.07% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 738.96 455.79 508.17 730.84 1,155.27 770.46 576.71 4.21%
EPS 47.54 24.94 24.92 7.38 4.94 35.22 31.80 6.92%
DPS 11.00 11.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.62 2.35 2.22 2.11 -0.80%
Adjusted Per Share Value based on latest NOSH - 137,087
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 25.85 16.13 17.70 25.61 25.26 16.66 12.47 12.91%
EPS 1.66 0.88 0.87 0.26 0.11 35.22 0.69 15.74%
DPS 0.38 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0655 0.0599 0.0568 0.0514 0.048 0.0456 7.47%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 2.19 1.29 1.40 1.53 2.64 0.00 0.00 -
P/RPS 0.30 0.28 0.28 0.21 0.23 0.00 0.00 -
P/EPS 4.61 5.17 5.62 20.73 53.44 0.00 0.00 -
EY 21.71 19.33 17.80 4.82 1.87 0.00 0.00 -
DY 5.02 8.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.70 0.81 0.94 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.32 1.37 1.25 1.40 2.60 3.20 0.00 -
P/RPS 0.31 0.30 0.25 0.19 0.23 0.42 0.00 -
P/EPS 4.88 5.49 5.02 18.97 52.63 9.09 0.00 -
EY 20.49 18.20 19.94 5.27 1.90 11.01 0.00 -
DY 4.74 8.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.74 0.73 0.86 1.11 1.44 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