[VS] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -30.52%
YoY- -71.13%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 766,778 639,129 831,574 996,225 842,727 629,886 418,203 10.62%
PBT 43,729 20,886 22,024 10,361 35,670 33,364 34,687 3.93%
Tax -7,651 -2,420 -4,681 -4,630 -15,818 -25,049 -30,268 -20.47%
NP 36,078 18,466 17,343 5,731 19,852 8,315 4,419 41.87%
-
NP to SH 36,612 18,696 17,343 5,731 19,852 8,315 4,419 42.22%
-
Tax Rate 17.50% 11.59% 21.25% 44.69% 44.35% 75.08% 87.26% -
Total Cost 730,700 620,663 814,231 990,494 822,875 621,571 413,784 9.93%
-
Net Worth 286,751 256,694 233,406 221,775 172,344 194,669 175,120 8.56%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 14,538 11,181 4,095 4,180 4,930 2,550 - -
Div Payout % 39.71% 59.81% 23.61% 72.95% 24.84% 30.67% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 286,751 256,694 233,406 221,775 172,344 194,669 175,120 8.56%
NOSH 137,861 139,507 136,495 138,609 86,172 85,008 85,009 8.38%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 4.71% 2.89% 2.09% 0.58% 2.36% 1.32% 1.06% -
ROE 12.77% 7.28% 7.43% 2.58% 11.52% 4.27% 2.52% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 556.19 458.13 609.23 718.73 977.96 740.97 491.95 2.06%
EPS 26.56 13.40 12.71 4.13 23.04 9.78 5.20 31.21%
DPS 10.50 8.00 3.00 3.02 5.80 3.00 0.00 -
NAPS 2.08 1.84 1.71 1.60 2.00 2.29 2.06 0.16%
Adjusted Per Share Value based on latest NOSH - 138,609
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 19.49 16.24 21.13 25.32 21.42 16.01 10.63 10.62%
EPS 0.93 0.48 0.44 0.15 0.50 0.21 0.11 42.70%
DPS 0.37 0.28 0.10 0.11 0.13 0.06 0.00 -
NAPS 0.0729 0.0652 0.0593 0.0564 0.0438 0.0495 0.0445 8.57%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.80 1.20 1.18 1.70 2.70 0.00 0.00 -
P/RPS 0.32 0.26 0.19 0.24 0.28 0.00 0.00 -
P/EPS 6.78 8.95 9.29 41.12 11.72 0.00 0.00 -
EY 14.75 11.17 10.77 2.43 8.53 0.00 0.00 -
DY 5.83 6.67 2.54 1.77 2.15 0.00 0.00 -
P/NAPS 0.87 0.65 0.69 1.06 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 28/12/05 20/12/04 29/12/03 30/12/02 31/12/01 22/12/00 -
Price 1.71 1.32 1.40 1.55 2.52 0.00 0.00 -
P/RPS 0.31 0.29 0.23 0.22 0.26 0.00 0.00 -
P/EPS 6.44 9.85 11.02 37.49 10.94 0.00 0.00 -
EY 15.53 10.15 9.08 2.67 9.14 0.00 0.00 -
DY 6.14 6.06 2.14 1.95 2.30 0.00 0.00 -
P/NAPS 0.82 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