[VS] YoY TTM Result on 31-Jan-2006 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 7.46%
YoY- 6.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 795,315 1,188,962 869,396 641,204 764,764 992,252 927,652 -2.53%
PBT 40,426 103,284 57,567 22,013 24,865 16,380 24,163 8.94%
Tax -9,640 -22,899 -10,362 -2,368 -5,947 -5,169 -13,837 -5.84%
NP 30,786 80,385 47,205 19,645 18,918 11,211 10,326 19.94%
-
NP to SH 31,970 80,472 47,742 20,091 18,918 11,211 10,326 20.70%
-
Tax Rate 23.85% 22.17% 18.00% 10.76% 23.92% 31.56% 57.27% -
Total Cost 764,529 1,108,577 822,191 621,559 745,846 981,041 917,326 -2.98%
-
Net Worth 361,171 315,124 276,125 257,258 236,500 222,082 202,738 10.09%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 13,225 28,307 14,446 18,829 4,095 - 4,930 17.85%
Div Payout % 41.37% 35.18% 30.26% 93.72% 21.65% - 47.75% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 361,171 315,124 276,125 257,258 236,500 222,082 202,738 10.09%
NOSH 179,687 141,947 137,375 139,058 137,499 137,087 86,271 12.99%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 3.87% 6.76% 5.43% 3.06% 2.47% 1.13% 1.11% -
ROE 8.85% 25.54% 17.29% 7.81% 8.00% 5.05% 5.09% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 442.61 837.61 632.86 461.10 556.19 723.81 1,075.27 -13.74%
EPS 17.79 56.69 34.75 14.45 13.76 8.18 11.97 6.82%
DPS 7.36 19.94 10.50 13.50 3.00 0.00 5.80 4.04%
NAPS 2.01 2.22 2.01 1.85 1.72 1.62 2.35 -2.56%
Adjusted Per Share Value based on latest NOSH - 139,058
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 20.32 30.37 22.21 16.38 19.54 25.35 23.70 -2.52%
EPS 0.82 2.06 1.22 0.51 0.48 0.29 0.26 21.07%
DPS 0.34 0.72 0.37 0.48 0.10 0.00 0.13 17.36%
NAPS 0.0923 0.0805 0.0705 0.0657 0.0604 0.0567 0.0518 10.09%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.23 2.48 2.19 1.29 1.40 1.53 2.64 -
P/RPS 0.28 0.30 0.35 0.28 0.25 0.21 0.25 1.90%
P/EPS 6.91 4.37 6.30 8.93 10.18 18.71 22.06 -17.57%
EY 14.47 22.86 15.87 11.20 9.83 5.35 4.53 21.33%
DY 5.98 8.04 4.79 10.47 2.14 0.00 2.20 18.11%
P/NAPS 0.61 1.12 1.09 0.70 0.81 0.94 1.12 -9.62%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 27/03/08 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 -
Price 1.01 2.23 2.32 1.37 1.25 1.40 2.60 -
P/RPS 0.23 0.27 0.37 0.30 0.22 0.19 0.24 -0.70%
P/EPS 5.68 3.93 6.68 9.48 9.09 17.12 21.72 -20.01%
EY 17.62 25.42 14.98 10.55 11.01 5.84 4.60 25.06%
DY 7.29 8.94 4.53 9.85 2.40 0.00 2.23 21.80%
P/NAPS 0.50 1.00 1.15 0.74 0.73 0.86 1.11 -12.43%

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