[VS] QoQ Cumulative 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- -5.56%
YoY- 618.4%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 317,356 155,208 672,103 502,251 348,255 188,182 920,274 -50.72%
PBT 19,860 12,836 22,339 19,136 20,186 14,289 12,822 33.76%
Tax -2,941 -1,166 -2,535 -3,008 -3,108 -1,281 -5,895 -37.01%
NP 16,919 11,670 19,804 16,128 17,078 13,008 6,927 81.07%
-
NP to SH 17,365 11,900 19,804 16,128 17,078 13,008 6,927 84.22%
-
Tax Rate 14.81% 9.08% 11.35% 15.72% 15.40% 8.96% 45.98% -
Total Cost 300,437 143,538 652,299 486,123 331,177 175,174 913,347 -52.25%
-
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 7,658 - 11,071 - - - 4,115 51.12%
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 6.74% 4.64% 8.18% 6.88% 7.24% 5.57% 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 227.90 111.25 485.65 364.04 254.08 137.87 670.91 -51.22%
EPS 12.47 8.53 14.31 11.69 12.46 9.53 5.05 82.39%
DPS 5.50 0.00 8.00 0.00 0.00 0.00 3.00 49.62%
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 8.07 3.95 17.09 12.77 8.85 4.78 23.39 -50.71%
EPS 0.44 0.30 0.50 0.41 0.43 0.33 0.18 81.16%
DPS 0.19 0.00 0.28 0.00 0.00 0.00 0.10 53.22%
NAPS 0.0655 0.0653 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 0.57 1.08 0.23 0.32 0.55 0.86 0.18 115.19%
P/EPS 10.34 14.07 7.69 9.92 11.24 12.38 23.56 -42.16%
EY 9.67 7.11 13.01 10.08 8.90 8.08 4.24 73.00%
DY 4.26 0.00 7.27 0.00 0.00 0.00 2.52 41.77%
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 0.60 1.19 0.24 0.32 0.49 1.02 0.17 131.27%
P/EPS 10.99 15.47 8.25 10.09 10.03 14.69 21.98 -36.92%
EY 9.10 6.46 12.13 9.91 9.97 6.81 4.55 58.53%
DY 4.01 0.00 6.78 0.00 0.00 0.00 2.70 30.07%
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