[VS] QoQ Annualized Quarter Result on 30-Apr-2005 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -37.04%
YoY- 618.4%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 634,712 620,832 672,103 669,668 696,510 752,728 920,274 -21.88%
PBT 39,720 51,344 22,339 25,514 40,372 57,156 12,822 112.06%
Tax -5,882 -4,664 -2,535 -4,010 -6,216 -5,124 -5,895 -0.14%
NP 33,838 46,680 19,804 21,504 34,156 52,032 6,927 187.06%
-
NP to SH 34,730 47,600 19,804 21,504 34,156 52,032 6,927 192.07%
-
Tax Rate 14.81% 9.08% 11.35% 15.72% 15.40% 8.96% 45.98% -
Total Cost 600,874 574,152 652,299 648,164 662,354 700,696 913,347 -24.29%
-
Net Worth 257,620 256,694 242,187 234,538 235,747 233,406 224,956 9.43%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 15,317 - 11,071 - - - 4,115 139.60%
Div Payout % 44.11% - 55.90% - - - 59.41% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 257,620 256,694 242,187 234,538 235,747 233,406 224,956 9.43%
NOSH 139,254 139,507 138,392 137,964 137,062 136,495 137,168 1.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.33% 7.52% 2.95% 3.21% 4.90% 6.91% 0.75% -
ROE 13.48% 18.54% 8.18% 9.17% 14.49% 22.29% 3.08% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 455.79 445.02 485.65 485.39 508.17 551.47 670.91 -22.66%
EPS 24.94 34.12 14.31 15.59 24.92 38.12 5.05 189.16%
DPS 11.00 0.00 8.00 0.00 0.00 0.00 3.00 137.22%
NAPS 1.85 1.84 1.75 1.70 1.72 1.71 1.64 8.34%
Adjusted Per Share Value based on latest NOSH - 139,705
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 16.13 15.78 17.08 17.02 17.70 19.13 23.39 -21.89%
EPS 0.88 1.21 0.50 0.55 0.87 1.32 0.18 187.22%
DPS 0.39 0.00 0.28 0.00 0.00 0.00 0.10 147.15%
NAPS 0.0655 0.0652 0.0616 0.0596 0.0599 0.0593 0.0572 9.42%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.29 1.20 1.10 1.16 1.40 1.18 1.19 -
P/RPS 0.28 0.27 0.23 0.24 0.28 0.21 0.18 34.14%
P/EPS 5.17 3.52 7.69 7.44 5.62 3.10 23.56 -63.51%
EY 19.33 28.43 13.01 13.44 17.80 32.31 4.24 174.18%
DY 8.53 0.00 7.27 0.00 0.00 0.00 2.52 124.94%
P/NAPS 0.70 0.65 0.63 0.68 0.81 0.69 0.73 -2.75%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 23/03/06 28/12/05 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 -
Price 1.37 1.32 1.18 1.18 1.25 1.40 1.11 -
P/RPS 0.30 0.30 0.24 0.24 0.25 0.25 0.17 45.88%
P/EPS 5.49 3.87 8.25 7.57 5.02 3.67 21.98 -60.23%
EY 18.20 25.85 12.13 13.21 19.94 27.23 4.55 151.34%
DY 8.03 0.00 6.78 0.00 0.00 0.00 2.70 106.39%
P/NAPS 0.74 0.72 0.67 0.69 0.73 0.82 0.68 5.78%

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