[VS] YoY Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -27.04%
YoY- 1.68%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 764,704 1,245,368 1,016,922 634,712 696,510 1,007,530 993,908 -4.27%
PBT 31,412 111,288 83,030 39,720 40,372 16,286 13,620 14.92%
Tax -12,220 -26,144 -17,856 -5,882 -6,216 -6,112 -9,370 4.52%
NP 19,192 85,144 65,174 33,838 34,156 10,174 4,250 28.53%
-
NP to SH 21,684 84,588 65,422 34,730 34,156 10,174 4,250 31.17%
-
Tax Rate 38.90% 23.49% 21.51% 14.81% 15.40% 37.53% 68.80% -
Total Cost 745,512 1,160,224 951,748 600,874 662,354 997,356 989,658 -4.60%
-
Net Worth 360,801 315,287 276,605 257,620 235,747 223,331 202,176 10.12%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 8,521 15,137 15,317 - - - -
Div Payout % - 10.07% 23.14% 44.11% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 360,801 315,287 276,605 257,620 235,747 223,331 202,176 10.12%
NOSH 179,503 142,021 137,614 139,254 137,062 137,859 86,032 13.02%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 2.51% 6.84% 6.41% 5.33% 4.90% 1.01% 0.43% -
ROE 6.01% 26.83% 23.65% 13.48% 14.49% 4.56% 2.10% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 426.01 876.89 738.96 455.79 508.17 730.84 1,155.27 -15.30%
EPS 12.08 59.56 47.54 24.94 24.92 7.38 4.94 16.05%
DPS 0.00 6.00 11.00 11.00 0.00 0.00 0.00 -
NAPS 2.01 2.22 2.01 1.85 1.72 1.62 2.35 -2.56%
Adjusted Per Share Value based on latest NOSH - 139,058
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 19.53 31.81 25.98 16.21 17.79 25.74 25.39 -4.27%
EPS 0.55 2.16 1.67 0.89 0.87 0.26 0.11 30.73%
DPS 0.00 0.22 0.39 0.39 0.00 0.00 0.00 -
NAPS 0.0922 0.0805 0.0707 0.0658 0.0602 0.0571 0.0516 10.14%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.23 2.48 2.19 1.29 1.40 1.53 2.64 -
P/RPS 0.29 0.28 0.30 0.28 0.28 0.21 0.23 3.93%
P/EPS 10.18 4.16 4.61 5.17 5.62 20.73 53.44 -24.12%
EY 9.82 24.02 21.71 19.33 17.80 4.82 1.87 31.80%
DY 0.00 2.42 5.02 8.53 0.00 0.00 0.00 -
P/NAPS 0.61 1.12 1.09 0.70 0.81 0.94 1.12 -9.62%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 27/03/08 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 -
Price 1.01 2.23 2.32 1.37 1.25 1.40 2.60 -
P/RPS 0.24 0.25 0.31 0.30 0.25 0.19 0.23 0.71%
P/EPS 8.36 3.74 4.88 5.49 5.02 18.97 52.63 -26.38%
EY 11.96 26.71 20.49 18.20 19.94 5.27 1.90 35.84%
DY 0.00 2.69 4.74 8.03 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.15 0.74 0.73 0.86 1.11 -12.43%

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