[VS] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 150.37%
YoY- 202.62%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 1,121,070 766,778 639,129 831,574 996,225 842,727 629,886 10.08%
PBT 95,403 43,729 20,886 22,024 10,361 35,670 33,364 19.12%
Tax -20,012 -7,651 -2,420 -4,681 -4,630 -15,818 -25,049 -3.67%
NP 75,391 36,078 18,466 17,343 5,731 19,852 8,315 44.37%
-
NP to SH 75,860 36,612 18,696 17,343 5,731 19,852 8,315 44.52%
-
Tax Rate 20.98% 17.50% 11.59% 21.25% 44.69% 44.35% 75.08% -
Total Cost 1,045,679 730,700 620,663 814,231 990,494 822,875 621,571 9.05%
-
Net Worth 312,610 286,751 256,694 233,406 221,775 172,344 194,669 8.21%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 31,605 14,538 11,181 4,095 4,180 4,930 2,550 52.09%
Div Payout % 41.66% 39.71% 59.81% 23.61% 72.95% 24.84% 30.67% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 312,610 286,751 256,694 233,406 221,775 172,344 194,669 8.21%
NOSH 142,095 137,861 139,507 136,495 138,609 86,172 85,008 8.93%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 6.72% 4.71% 2.89% 2.09% 0.58% 2.36% 1.32% -
ROE 24.27% 12.77% 7.28% 7.43% 2.58% 11.52% 4.27% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 788.95 556.19 458.13 609.23 718.73 977.96 740.97 1.05%
EPS 53.39 26.56 13.40 12.71 4.13 23.04 9.78 32.67%
DPS 22.24 10.50 8.00 3.00 3.02 5.80 3.00 39.61%
NAPS 2.20 2.08 1.84 1.71 1.60 2.00 2.29 -0.66%
Adjusted Per Share Value based on latest NOSH - 136,495
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 28.50 19.49 16.25 21.14 25.32 21.42 16.01 10.08%
EPS 1.93 0.93 0.48 0.44 0.15 0.50 0.21 44.70%
DPS 0.80 0.37 0.28 0.10 0.11 0.13 0.06 53.95%
NAPS 0.0795 0.0729 0.0652 0.0593 0.0564 0.0438 0.0495 8.21%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 4.02 1.80 1.20 1.18 1.70 2.70 0.00 -
P/RPS 0.51 0.32 0.26 0.19 0.24 0.28 0.00 -
P/EPS 7.53 6.78 8.95 9.29 41.12 11.72 0.00 -
EY 13.28 14.75 11.17 10.77 2.43 8.53 0.00 -
DY 5.53 5.83 6.67 2.54 1.77 2.15 0.00 -
P/NAPS 1.83 0.87 0.65 0.69 1.06 1.35 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 18/12/07 12/12/06 28/12/05 20/12/04 29/12/03 30/12/02 31/12/01 -
Price 3.96 1.71 1.32 1.40 1.55 2.52 0.00 -
P/RPS 0.50 0.31 0.29 0.23 0.22 0.26 0.00 -
P/EPS 7.42 6.44 9.85 11.02 37.49 10.94 0.00 -
EY 13.48 15.53 10.15 9.08 2.67 9.14 0.00 -
DY 5.62 6.14 6.06 2.14 1.95 2.30 0.00 -
P/NAPS 1.80 0.82 0.72 0.82 0.97 1.26 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