[VS] YoY Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 208.55%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,074,739 678,291 672,103 920,274 985,441 758,385 578,209 10.87%
PBT 89,155 35,912 22,339 12,822 15,047 37,746 34,037 17.39%
Tax -18,755 -4,375 -2,535 -5,895 -6,798 -37,746 -34,037 -9.45%
NP 70,400 31,537 19,804 6,927 8,249 0 0 -
-
NP to SH 70,889 32,396 19,804 6,927 8,249 0 0 -
-
Tax Rate 21.04% 12.18% 11.35% 45.98% 45.18% 100.00% 100.00% -
Total Cost 1,004,339 646,754 652,299 913,347 977,192 758,385 578,209 9.63%
-
Net Worth 288,663 257,947 242,187 224,956 222,833 204,150 186,287 7.56%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 31,225 14,561 11,071 4,115 - - - -
Div Payout % 44.05% 44.95% 55.90% 59.41% - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 288,663 257,947 242,187 224,956 222,833 204,150 186,287 7.56%
NOSH 138,780 138,681 138,392 137,168 138,406 85,062 85,062 8.49%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 6.55% 4.65% 2.95% 0.75% 0.84% 0.00% 0.00% -
ROE 24.56% 12.56% 8.18% 3.08% 3.70% 0.00% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 774.42 489.10 485.65 670.91 711.99 891.56 679.74 2.19%
EPS 51.08 23.36 14.31 5.05 5.96 27.12 28.68 10.09%
DPS 22.50 10.50 8.00 3.00 0.00 0.00 0.00 -
NAPS 2.08 1.86 1.75 1.64 1.61 2.40 2.19 -0.85%
Adjusted Per Share Value based on latest NOSH - 136,501
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 27.32 17.24 17.08 23.39 25.05 19.28 14.70 10.87%
EPS 1.80 0.82 0.50 0.18 0.21 27.12 28.68 -36.94%
DPS 0.79 0.37 0.28 0.10 0.00 0.00 0.00 -
NAPS 0.0734 0.0656 0.0616 0.0572 0.0566 0.0519 0.0474 7.55%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 3.84 1.40 1.10 1.19 1.68 3.24 0.00 -
P/RPS 0.50 0.29 0.23 0.18 0.24 0.36 0.00 -
P/EPS 7.52 5.99 7.69 23.56 28.19 11.95 0.00 -
EY 13.30 16.69 13.01 4.24 3.55 8.37 0.00 -
DY 5.86 7.50 7.27 2.52 0.00 0.00 0.00 -
P/NAPS 1.85 0.75 0.63 0.73 1.04 1.35 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.00 1.59 1.18 1.11 1.52 2.67 0.00 -
P/RPS 0.52 0.33 0.24 0.17 0.21 0.30 0.00 -
P/EPS 7.83 6.81 8.25 21.98 25.50 9.85 0.00 -
EY 12.77 14.69 12.13 4.55 3.92 10.16 0.00 -
DY 5.63 6.60 6.78 2.70 0.00 0.00 0.00 -
P/NAPS 1.92 0.85 0.67 0.68 0.94 1.11 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