[VS] YoY TTM Result on 31-Jul-2002 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 20.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 672,103 920,274 985,441 758,385 578,209 385,873 11.73%
PBT 22,339 12,822 15,067 37,746 34,037 32,767 -7.37%
Tax -2,535 -5,895 -6,818 -14,689 -34,037 -21,030 -34.48%
NP 19,804 6,927 8,249 23,057 0 11,737 11.02%
-
NP to SH 19,804 6,927 8,249 23,057 0 11,737 11.02%
-
Tax Rate 11.35% 45.98% 45.25% 38.92% 100.00% 64.18% -
Total Cost 652,299 913,347 977,192 735,328 578,209 374,136 11.75%
-
Net Worth 244,600 223,862 224,361 170,017 186,168 166,236 8.02%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 11,181 4,095 4,180 4,930 2,550 - -
Div Payout % 56.46% 59.12% 50.68% 21.38% 0.00% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 244,600 223,862 224,361 170,017 186,168 166,236 8.02%
NOSH 139,771 136,501 139,354 85,008 85,008 84,814 10.50%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.95% 0.75% 0.84% 3.04% 0.00% 3.04% -
ROE 8.10% 3.09% 3.68% 13.56% 0.00% 7.06% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 480.86 674.19 707.15 892.13 680.18 454.96 1.11%
EPS 14.17 5.07 5.92 27.12 0.00 13.84 0.47%
DPS 8.00 3.00 3.00 5.80 3.00 0.00 -
NAPS 1.75 1.64 1.61 2.00 2.19 1.96 -2.23%
Adjusted Per Share Value based on latest NOSH - 85,008
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 17.08 23.39 25.04 19.27 14.69 9.81 11.72%
EPS 0.50 0.18 0.21 0.59 0.00 0.30 10.75%
DPS 0.28 0.10 0.11 0.13 0.06 0.00 -
NAPS 0.0622 0.0569 0.057 0.0432 0.0473 0.0422 8.06%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.10 1.19 1.68 3.24 0.00 0.00 -
P/RPS 0.23 0.18 0.24 0.36 0.00 0.00 -
P/EPS 7.76 23.45 28.38 11.95 0.00 0.00 -
EY 12.88 4.26 3.52 8.37 0.00 0.00 -
DY 7.27 2.52 1.79 1.79 0.00 0.00 -
P/NAPS 0.63 0.73 1.04 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.18 1.11 1.52 2.67 0.00 0.00 -
P/RPS 0.25 0.16 0.21 0.30 0.00 0.00 -
P/EPS 8.33 21.87 25.68 9.84 0.00 0.00 -
EY 12.01 4.57 3.89 10.16 0.00 0.00 -
DY 6.78 2.70 1.97 2.17 0.00 0.00 -
P/NAPS 0.67 0.68 0.94 1.34 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