[VS] YoY Cumulative 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- 45.92%
YoY- 1.68%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 382,352 622,684 508,461 317,356 348,255 503,765 496,954 -4.27%
PBT 15,706 55,644 41,515 19,860 20,186 8,143 6,810 14.92%
Tax -6,110 -13,072 -8,928 -2,941 -3,108 -3,056 -4,685 4.52%
NP 9,596 42,572 32,587 16,919 17,078 5,087 2,125 28.53%
-
NP to SH 10,842 42,294 32,711 17,365 17,078 5,087 2,125 31.17%
-
Tax Rate 38.90% 23.49% 21.51% 14.81% 15.40% 37.53% 68.80% -
Total Cost 372,756 580,112 475,874 300,437 331,177 498,678 494,829 -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 - 4,260 7,568 7,658 - - - -
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 3.00% 13.41% 11.83% 6.74% 7.24% 2.28% 1.05% -
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 213.01 438.44 369.48 227.90 254.08 365.42 577.64 -15.30%
EPS 6.04 29.78 23.77 12.47 12.46 3.69 2.47 16.05%
DPS 0.00 3.00 5.50 5.50 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 9.72 15.83 12.93 8.07 8.85 12.81 12.63 -4.26%
EPS 0.28 1.08 0.83 0.44 0.43 0.13 0.05 33.22%
DPS 0.00 0.11 0.19 0.19 0.00 0.00 0.00 -
NAPS 0.0917 0.0802 0.0703 0.0655 0.0599 0.0568 0.0514 10.11%
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 0.58 0.57 0.59 0.57 0.55 0.42 0.46 3.93%
P/EPS 20.36 8.33 9.21 10.34 11.24 41.46 106.88 -24.12%
EY 4.91 12.01 10.85 9.67 8.90 2.41 0.94 31.68%
DY 0.00 1.21 2.51 4.26 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 0.47 0.51 0.63 0.60 0.49 0.38 0.45 0.72%
P/EPS 16.72 7.49 9.76 10.99 10.03 37.94 105.26 -26.38%
EY 5.98 13.35 10.25 9.10 9.97 2.64 0.95 35.84%
DY 0.00 1.35 2.37 4.01 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