[VS] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -47.99%
YoY- -30.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 641,204 764,764 992,252 927,652 660,615 450,293 271,412 15.39%
PBT 22,013 24,865 16,380 24,163 35,157 35,714 29,206 -4.59%
Tax -2,368 -5,947 -5,169 -13,837 -20,301 -35,714 -8,140 -18.58%
NP 19,645 18,918 11,211 10,326 14,856 0 21,066 -1.15%
-
NP to SH 20,091 18,918 11,211 10,326 14,856 0 21,066 -0.78%
-
Tax Rate 10.76% 23.92% 31.56% 57.27% 57.74% 100.00% 27.87% -
Total Cost 621,559 745,846 981,041 917,326 645,759 450,293 250,346 16.34%
-
Net Worth 257,258 236,500 222,082 202,738 188,719 179,368 160,613 8.16%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 18,829 4,095 - 4,930 2,550 - 4,240 28.17%
Div Payout % 93.72% 21.65% - 47.75% 17.17% - 20.13% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 257,258 236,500 222,082 202,738 188,719 179,368 160,613 8.16%
NOSH 139,058 137,499 137,087 86,271 85,008 85,008 84,980 8.54%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 3.06% 2.47% 1.13% 1.11% 2.25% 0.00% 7.76% -
ROE 7.81% 8.00% 5.05% 5.09% 7.87% 0.00% 13.12% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 461.10 556.19 723.81 1,075.27 777.12 529.70 319.38 6.30%
EPS 14.45 13.76 8.18 11.97 17.48 0.00 24.79 -8.59%
DPS 13.50 3.00 0.00 5.80 3.00 0.00 4.99 18.02%
NAPS 1.85 1.72 1.62 2.35 2.22 2.11 1.89 -0.35%
Adjusted Per Share Value based on latest NOSH - 86,271
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 16.31 19.46 25.25 23.60 16.81 11.46 6.91 15.37%
EPS 0.51 0.48 0.29 0.26 0.38 0.00 0.54 -0.94%
DPS 0.48 0.10 0.00 0.13 0.06 0.00 0.11 27.80%
NAPS 0.0655 0.0602 0.0565 0.0516 0.048 0.0456 0.0409 8.15%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 - - - -
Price 1.29 1.40 1.53 2.64 0.00 0.00 0.00 -
P/RPS 0.28 0.25 0.21 0.25 0.00 0.00 0.00 -
P/EPS 8.93 10.18 18.71 22.06 0.00 0.00 0.00 -
EY 11.20 9.83 5.35 4.53 0.00 0.00 0.00 -
DY 10.47 2.14 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.94 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.37 1.25 1.40 2.60 3.20 0.00 0.00 -
P/RPS 0.30 0.22 0.19 0.24 0.41 0.00 0.00 -
P/EPS 9.48 9.09 17.12 21.72 18.31 0.00 0.00 -
EY 10.55 11.01 5.84 4.60 5.46 0.00 0.00 -
DY 9.85 2.40 0.00 2.23 0.94 0.00 0.00 -
P/NAPS 0.74 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