[VS] YoY TTM Result on 31-Oct-2002 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -13.9%
YoY- 138.75%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 639,129 831,574 996,225 842,727 629,886 418,203 8.84%
PBT 20,886 22,024 10,361 35,670 33,364 34,687 -9.64%
Tax -2,420 -4,681 -4,630 -15,818 -25,049 -30,268 -39.64%
NP 18,466 17,343 5,731 19,852 8,315 4,419 33.08%
-
NP to SH 18,696 17,343 5,731 19,852 8,315 4,419 33.41%
-
Tax Rate 11.59% 21.25% 44.69% 44.35% 75.08% 87.26% -
Total Cost 620,663 814,231 990,494 822,875 621,571 413,784 8.44%
-
Net Worth 256,694 233,406 221,775 172,344 194,669 175,120 7.94%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 11,181 4,095 4,180 4,930 2,550 - -
Div Payout % 59.81% 23.61% 72.95% 24.84% 30.67% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 256,694 233,406 221,775 172,344 194,669 175,120 7.94%
NOSH 139,507 136,495 138,609 86,172 85,008 85,009 10.40%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.89% 2.09% 0.58% 2.36% 1.32% 1.06% -
ROE 7.28% 7.43% 2.58% 11.52% 4.27% 2.52% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 458.13 609.23 718.73 977.96 740.97 491.95 -1.41%
EPS 13.40 12.71 4.13 23.04 9.78 5.20 20.83%
DPS 8.00 3.00 3.02 5.80 3.00 0.00 -
NAPS 1.84 1.71 1.60 2.00 2.29 2.06 -2.23%
Adjusted Per Share Value based on latest NOSH - 86,172
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.25 21.14 25.32 21.42 16.01 10.63 8.85%
EPS 0.48 0.44 0.15 0.50 0.21 0.11 34.24%
DPS 0.28 0.10 0.11 0.13 0.06 0.00 -
NAPS 0.0652 0.0593 0.0564 0.0438 0.0495 0.0445 7.93%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.20 1.18 1.70 2.70 0.00 0.00 -
P/RPS 0.26 0.19 0.24 0.28 0.00 0.00 -
P/EPS 8.95 9.29 41.12 11.72 0.00 0.00 -
EY 11.17 10.77 2.43 8.53 0.00 0.00 -
DY 6.67 2.54 1.77 2.15 0.00 0.00 -
P/NAPS 0.65 0.69 1.06 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/05 20/12/04 29/12/03 30/12/02 31/12/01 22/12/00 -
Price 1.32 1.40 1.55 2.52 0.00 0.00 -
P/RPS 0.29 0.23 0.22 0.26 0.00 0.00 -
P/EPS 9.85 11.02 37.49 10.94 0.00 0.00 -
EY 10.15 9.08 2.67 9.14 0.00 0.00 -
DY 6.06 2.14 1.95 2.30 0.00 0.00 -
P/NAPS 0.72 0.82 0.97 1.26 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