[VS] YoY Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -16.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 678,291 672,103 920,274 985,441 758,385 578,209 385,873 9.85%
PBT 35,912 22,339 12,822 15,047 37,746 34,037 32,767 1.53%
Tax -4,375 -2,535 -5,895 -6,798 -37,746 -34,037 -9,713 -12.44%
NP 31,537 19,804 6,927 8,249 0 0 23,054 5.35%
-
NP to SH 32,396 19,804 6,927 8,249 0 0 23,054 5.83%
-
Tax Rate 12.18% 11.35% 45.98% 45.18% 100.00% 100.00% 29.64% -
Total Cost 646,754 652,299 913,347 977,192 758,385 578,209 362,819 10.10%
-
Net Worth 257,947 242,187 224,956 222,833 204,150 186,287 168,208 7.38%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 14,561 11,071 4,115 - - - - -
Div Payout % 44.95% 55.90% 59.41% - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 257,947 242,187 224,956 222,833 204,150 186,287 168,208 7.38%
NOSH 138,681 138,392 137,168 138,406 85,062 85,062 85,385 8.41%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.65% 2.95% 0.75% 0.84% 0.00% 0.00% 5.97% -
ROE 12.56% 8.18% 3.08% 3.70% 0.00% 0.00% 13.71% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 489.10 485.65 670.91 711.99 891.56 679.74 451.92 1.32%
EPS 23.36 14.31 5.05 5.96 27.12 28.68 27.00 -2.38%
DPS 10.50 8.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.75 1.64 1.61 2.40 2.19 1.97 -0.95%
Adjusted Per Share Value based on latest NOSH - 139,354
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 17.24 17.08 23.39 25.05 19.28 14.70 9.81 9.84%
EPS 0.82 0.50 0.18 0.21 27.12 28.68 0.59 5.63%
DPS 0.37 0.28 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0616 0.0572 0.0566 0.0519 0.0474 0.0428 7.37%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.40 1.10 1.19 1.68 3.24 0.00 0.00 -
P/RPS 0.29 0.23 0.18 0.24 0.36 0.00 0.00 -
P/EPS 5.99 7.69 23.56 28.19 11.95 0.00 0.00 -
EY 16.69 13.01 4.24 3.55 8.37 0.00 0.00 -
DY 7.50 7.27 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.73 1.04 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.59 1.18 1.11 1.52 2.67 0.00 0.00 -
P/RPS 0.33 0.24 0.17 0.21 0.30 0.00 0.00 -
P/EPS 6.81 8.25 21.98 25.50 9.85 0.00 0.00 -
EY 14.69 12.13 4.55 3.92 10.16 0.00 0.00 -
DY 6.60 6.78 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.67 0.68 0.94 1.11 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