[VS] YoY TTM Result on 31-Jan-2004 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 95.62%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 869,396 641,204 764,764 992,252 927,652 660,615 450,293 11.58%
PBT 57,567 22,013 24,865 16,380 24,163 35,157 35,714 8.27%
Tax -10,362 -2,368 -5,947 -5,169 -13,837 -20,301 -35,714 -18.62%
NP 47,205 19,645 18,918 11,211 10,326 14,856 0 -
-
NP to SH 47,742 20,091 18,918 11,211 10,326 14,856 0 -
-
Tax Rate 18.00% 10.76% 23.92% 31.56% 57.27% 57.74% 100.00% -
Total Cost 822,191 621,559 745,846 981,041 917,326 645,759 450,293 10.55%
-
Net Worth 276,125 257,258 236,500 222,082 202,738 188,719 179,368 7.45%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 14,446 18,829 4,095 - 4,930 2,550 - -
Div Payout % 30.26% 93.72% 21.65% - 47.75% 17.17% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 276,125 257,258 236,500 222,082 202,738 188,719 179,368 7.45%
NOSH 137,375 139,058 137,499 137,087 86,271 85,008 85,008 8.32%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.43% 3.06% 2.47% 1.13% 1.11% 2.25% 0.00% -
ROE 17.29% 7.81% 8.00% 5.05% 5.09% 7.87% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 632.86 461.10 556.19 723.81 1,075.27 777.12 529.70 3.00%
EPS 34.75 14.45 13.76 8.18 11.97 17.48 0.00 -
DPS 10.50 13.50 3.00 0.00 5.80 3.00 0.00 -
NAPS 2.01 1.85 1.72 1.62 2.35 2.22 2.11 -0.80%
Adjusted Per Share Value based on latest NOSH - 137,087
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 22.10 16.30 19.44 25.22 23.58 16.79 11.45 11.57%
EPS 1.21 0.51 0.48 0.28 0.26 0.38 0.00 -
DPS 0.37 0.48 0.10 0.00 0.13 0.06 0.00 -
NAPS 0.0702 0.0654 0.0601 0.0564 0.0515 0.048 0.0456 7.45%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 2.19 1.29 1.40 1.53 2.64 0.00 0.00 -
P/RPS 0.35 0.28 0.25 0.21 0.25 0.00 0.00 -
P/EPS 6.30 8.93 10.18 18.71 22.06 0.00 0.00 -
EY 15.87 11.20 9.83 5.35 4.53 0.00 0.00 -
DY 4.79 10.47 2.14 0.00 2.20 0.00 0.00 -
P/NAPS 1.09 0.70 0.81 0.94 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.32 1.37 1.25 1.40 2.60 3.20 0.00 -
P/RPS 0.37 0.30 0.22 0.19 0.24 0.41 0.00 -
P/EPS 6.68 9.48 9.09 17.12 21.72 18.31 0.00 -
EY 14.98 10.55 11.01 5.84 4.60 5.46 0.00 -
DY 4.53 9.85 2.40 0.00 2.23 0.94 0.00 -
P/NAPS 1.15 0.74 0.73 0.86 1.11 1.44 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