[VS] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 43.26%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 869,396 766,778 678,291 668,154 641,204 639,129 672,103 18.66%
PBT 57,567 43,729 35,912 31,537 22,013 20,886 22,339 87.63%
Tax -10,362 -7,651 -4,375 -3,786 -2,368 -2,420 -2,535 154.99%
NP 47,205 36,078 31,537 27,751 19,645 18,466 19,804 78.15%
-
NP to SH 47,742 36,612 32,396 28,782 20,091 18,696 19,804 79.50%
-
Tax Rate 18.00% 17.50% 12.18% 12.00% 10.76% 11.59% 11.35% -
Total Cost 822,191 730,700 646,754 640,403 621,559 620,663 652,299 16.63%
-
Net Worth 276,125 286,751 265,967 264,023 257,258 256,694 244,600 8.39%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 14,446 14,538 14,538 18,829 18,829 11,181 11,181 18.57%
Div Payout % 30.26% 39.71% 44.88% 65.42% 93.72% 59.81% 56.46% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 276,125 286,751 265,967 264,023 257,258 256,694 244,600 8.39%
NOSH 137,375 137,861 137,807 138,232 139,058 139,507 139,771 -1.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 5.43% 4.71% 4.65% 4.15% 3.06% 2.89% 2.95% -
ROE 17.29% 12.77% 12.18% 10.90% 7.81% 7.28% 8.10% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 632.86 556.19 492.20 483.36 461.10 458.13 480.86 20.03%
EPS 34.75 26.56 23.51 20.82 14.45 13.40 14.17 81.55%
DPS 10.50 10.50 10.50 13.50 13.50 8.00 8.00 19.81%
NAPS 2.01 2.08 1.93 1.91 1.85 1.84 1.75 9.64%
Adjusted Per Share Value based on latest NOSH - 138,232
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 22.10 19.49 17.24 16.99 16.30 16.25 17.09 18.63%
EPS 1.21 0.93 0.82 0.73 0.51 0.48 0.50 79.96%
DPS 0.37 0.37 0.37 0.48 0.48 0.28 0.28 20.35%
NAPS 0.0702 0.0729 0.0676 0.0671 0.0654 0.0653 0.0622 8.37%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 2.19 1.80 1.40 1.39 1.29 1.20 1.10 -
P/RPS 0.35 0.32 0.28 0.29 0.28 0.26 0.23 32.19%
P/EPS 6.30 6.78 5.96 6.68 8.93 8.95 7.76 -12.94%
EY 15.87 14.75 16.79 14.98 11.20 11.17 12.88 14.88%
DY 4.79 5.83 7.50 9.71 10.47 6.67 7.27 -24.22%
P/NAPS 1.09 0.87 0.73 0.73 0.70 0.65 0.63 43.97%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 12/12/06 26/09/06 30/06/06 23/03/06 28/12/05 29/09/05 -
Price 2.32 1.71 1.59 1.50 1.37 1.32 1.18 -
P/RPS 0.37 0.31 0.32 0.31 0.30 0.29 0.25 29.77%
P/EPS 6.68 6.44 6.76 7.20 9.48 9.85 8.33 -13.65%
EY 14.98 15.53 14.79 13.88 10.55 10.15 12.01 15.82%
DY 4.53 6.14 6.60 9.00 9.85 6.06 6.78 -23.51%
P/NAPS 1.15 0.82 0.82 0.79 0.74 0.72 0.67 43.21%

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