[VS] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -26.85%
YoY- -64.22%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 678,291 672,103 920,274 985,441 758,385 578,209 385,873 9.85%
PBT 35,912 22,339 12,822 15,067 37,746 34,037 32,767 1.53%
Tax -4,375 -2,535 -5,895 -6,818 -14,689 -34,037 -21,030 -23.01%
NP 31,537 19,804 6,927 8,249 23,057 0 11,737 17.89%
-
NP to SH 32,396 19,804 6,927 8,249 23,057 0 11,737 18.42%
-
Tax Rate 12.18% 11.35% 45.98% 45.25% 38.92% 100.00% 64.18% -
Total Cost 646,754 652,299 913,347 977,192 735,328 578,209 374,136 9.54%
-
Net Worth 265,967 244,600 223,862 224,361 170,017 186,168 166,236 8.14%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 14,538 11,181 4,095 4,180 4,930 2,550 - -
Div Payout % 44.88% 56.46% 59.12% 50.68% 21.38% 0.00% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 265,967 244,600 223,862 224,361 170,017 186,168 166,236 8.14%
NOSH 137,807 139,771 136,501 139,354 85,008 85,008 84,814 8.42%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.65% 2.95% 0.75% 0.84% 3.04% 0.00% 3.04% -
ROE 12.18% 8.10% 3.09% 3.68% 13.56% 0.00% 7.06% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 492.20 480.86 674.19 707.15 892.13 680.18 454.96 1.31%
EPS 23.51 14.17 5.07 5.92 27.12 0.00 13.84 9.22%
DPS 10.50 8.00 3.00 3.00 5.80 3.00 0.00 -
NAPS 1.93 1.75 1.64 1.61 2.00 2.19 1.96 -0.25%
Adjusted Per Share Value based on latest NOSH - 139,354
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 17.24 17.08 23.39 25.04 19.27 14.69 9.81 9.84%
EPS 0.82 0.50 0.18 0.21 0.59 0.00 0.30 18.23%
DPS 0.37 0.28 0.10 0.11 0.13 0.06 0.00 -
NAPS 0.0676 0.0622 0.0569 0.057 0.0432 0.0473 0.0422 8.16%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 1.40 1.10 1.19 1.68 3.24 0.00 0.00 -
P/RPS 0.28 0.23 0.18 0.24 0.36 0.00 0.00 -
P/EPS 5.96 7.76 23.45 28.38 11.95 0.00 0.00 -
EY 16.79 12.88 4.26 3.52 8.37 0.00 0.00 -
DY 7.50 7.27 2.52 1.79 1.79 0.00 0.00 -
P/NAPS 0.73 0.63 0.73 1.04 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.59 1.18 1.11 1.52 2.67 0.00 0.00 -
P/RPS 0.32 0.25 0.16 0.21 0.30 0.00 0.00 -
P/EPS 6.76 8.33 21.87 25.68 9.84 0.00 0.00 -
EY 14.79 12.01 4.57 3.89 10.16 0.00 0.00 -
DY 6.60 6.78 2.70 1.97 2.17 0.00 0.00 -
P/NAPS 0.82 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