[VS] YoY Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 22.79%
YoY- 185.9%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,035,647 1,074,739 678,291 672,103 920,274 985,441 758,385 5.32%
PBT 80,364 89,155 35,912 22,339 12,822 15,047 37,746 13.40%
Tax -16,602 -18,755 -4,375 -2,535 -5,895 -6,798 -37,746 -12.78%
NP 63,762 70,400 31,537 19,804 6,927 8,249 0 -
-
NP to SH 63,422 70,889 32,396 19,804 6,927 8,249 0 -
-
Tax Rate 20.66% 21.04% 12.18% 11.35% 45.98% 45.18% 100.00% -
Total Cost 971,885 1,004,339 646,754 652,299 913,347 977,192 758,385 4.21%
-
Net Worth 352,740 288,663 257,947 242,187 224,956 222,833 204,150 9.53%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 19,596 31,225 14,561 11,071 4,115 - - -
Div Payout % 30.90% 44.05% 44.95% 55.90% 59.41% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 352,740 288,663 257,947 242,187 224,956 222,833 204,150 9.53%
NOSH 178,151 138,780 138,681 138,392 137,168 138,406 85,062 13.09%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 6.16% 6.55% 4.65% 2.95% 0.75% 0.84% 0.00% -
ROE 17.98% 24.56% 12.56% 8.18% 3.08% 3.70% 0.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 581.33 774.42 489.10 485.65 670.91 711.99 891.56 -6.87%
EPS 35.60 51.08 23.36 14.31 5.05 5.96 27.12 4.63%
DPS 11.00 22.50 10.50 8.00 3.00 0.00 0.00 -
NAPS 1.98 2.08 1.86 1.75 1.64 1.61 2.40 -3.15%
Adjusted Per Share Value based on latest NOSH - 139,771
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 26.32 27.31 17.24 17.08 23.39 25.04 19.27 5.32%
EPS 1.61 1.80 0.82 0.50 0.18 0.21 27.12 -37.51%
DPS 0.50 0.79 0.37 0.28 0.10 0.00 0.00 -
NAPS 0.0896 0.0734 0.0656 0.0616 0.0572 0.0566 0.0519 9.51%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.75 3.84 1.40 1.10 1.19 1.68 3.24 -
P/RPS 0.30 0.50 0.29 0.23 0.18 0.24 0.36 -2.99%
P/EPS 4.92 7.52 5.99 7.69 23.56 28.19 11.95 -13.73%
EY 20.34 13.30 16.69 13.01 4.24 3.55 8.37 15.93%
DY 6.29 5.86 7.50 7.27 2.52 0.00 0.00 -
P/NAPS 0.88 1.85 0.75 0.63 0.73 1.04 1.35 -6.87%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.68 4.00 1.59 1.18 1.11 1.52 2.67 -
P/RPS 0.29 0.52 0.33 0.24 0.17 0.21 0.30 -0.56%
P/EPS 4.72 7.83 6.81 8.25 21.98 25.50 9.85 -11.52%
EY 21.19 12.77 14.69 12.13 4.55 3.92 10.16 13.02%
DY 6.55 5.63 6.60 6.78 2.70 0.00 0.00 -
P/NAPS 0.85 1.92 0.85 0.67 0.68 0.94 1.11 -4.34%

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