[VS] YoY TTM Result on 31-Jan-2002 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 78.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 764,764 992,252 927,652 660,615 450,293 271,412 22.99%
PBT 24,865 16,380 24,163 35,157 35,714 29,206 -3.16%
Tax -5,947 -5,169 -13,837 -20,301 -35,714 -8,140 -6.07%
NP 18,918 11,211 10,326 14,856 0 21,066 -2.12%
-
NP to SH 18,918 11,211 10,326 14,856 0 21,066 -2.12%
-
Tax Rate 23.92% 31.56% 57.27% 57.74% 100.00% 27.87% -
Total Cost 745,846 981,041 917,326 645,759 450,293 250,346 24.37%
-
Net Worth 236,500 222,082 202,738 188,719 179,368 160,613 8.03%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,095 - 4,930 2,550 - 4,240 -0.69%
Div Payout % 21.65% - 47.75% 17.17% - 20.13% -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 236,500 222,082 202,738 188,719 179,368 160,613 8.03%
NOSH 137,499 137,087 86,271 85,008 85,008 84,980 10.09%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 2.47% 1.13% 1.11% 2.25% 0.00% 7.76% -
ROE 8.00% 5.05% 5.09% 7.87% 0.00% 13.12% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 556.19 723.81 1,075.27 777.12 529.70 319.38 11.71%
EPS 13.76 8.18 11.97 17.48 0.00 24.79 -11.09%
DPS 3.00 0.00 5.80 3.00 0.00 4.99 -9.66%
NAPS 1.72 1.62 2.35 2.22 2.11 1.89 -1.86%
Adjusted Per Share Value based on latest NOSH - 85,008
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.44 25.22 23.58 16.79 11.44 6.90 22.99%
EPS 0.48 0.28 0.26 0.38 0.00 0.54 -2.32%
DPS 0.10 0.00 0.13 0.06 0.00 0.11 -1.88%
NAPS 0.0601 0.0564 0.0515 0.048 0.0456 0.0408 8.04%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 31/01/03 - - - -
Price 1.40 1.53 2.64 0.00 0.00 0.00 -
P/RPS 0.25 0.21 0.25 0.00 0.00 0.00 -
P/EPS 10.18 18.71 22.06 0.00 0.00 0.00 -
EY 9.83 5.35 4.53 0.00 0.00 0.00 -
DY 2.14 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.25 1.40 2.60 3.20 0.00 0.00 -
P/RPS 0.22 0.19 0.24 0.41 0.00 0.00 -
P/EPS 9.09 17.12 21.72 18.31 0.00 0.00 -
EY 11.01 5.84 4.60 5.46 0.00 0.00 -
DY 2.40 0.00 2.23 0.94 0.00 0.00 -
P/NAPS 0.73 0.86 1.11 1.44 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