[VS] QoQ TTM Result on 31-Jul-2001 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jul-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 702,232 660,615 629,886 578,209 505,635 450,293 418,203 41.40%
PBT 36,376 35,157 33,364 34,037 34,597 35,714 34,687 3.22%
Tax -17,211 -20,301 -25,049 -34,037 -34,597 -35,714 -30,268 -31.43%
NP 19,165 14,856 8,315 0 0 0 4,419 166.65%
-
NP to SH 19,165 14,856 8,315 0 0 0 4,419 166.65%
-
Tax Rate 47.31% 57.74% 75.08% 100.00% 100.00% 100.00% 87.26% -
Total Cost 683,067 645,759 621,571 578,209 505,635 450,293 413,784 39.80%
-
Net Worth 201,470 188,719 194,669 186,168 182,768 179,368 175,120 9.82%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 2,550 2,550 2,550 2,550 2,550 - - -
Div Payout % 13.31% 17.17% 30.67% 0.00% 0.00% - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 201,470 188,719 194,669 186,168 182,768 179,368 175,120 9.82%
NOSH 85,008 85,008 85,008 85,008 85,008 85,008 85,009 -0.00%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 2.73% 2.25% 1.32% 0.00% 0.00% 0.00% 1.06% -
ROE 9.51% 7.87% 4.27% 0.00% 0.00% 0.00% 2.52% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 826.07 777.12 740.97 680.18 594.80 529.70 491.95 41.40%
EPS 22.54 17.48 9.78 0.00 0.00 0.00 5.20 166.56%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.37 2.22 2.29 2.19 2.15 2.11 2.06 9.82%
Adjusted Per Share Value based on latest NOSH - 85,008
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 17.85 16.79 16.01 14.70 12.85 11.45 10.63 41.41%
EPS 0.49 0.38 0.21 0.00 0.00 0.00 0.11 171.47%
DPS 0.06 0.06 0.06 0.06 0.06 0.00 0.00 -
NAPS 0.0512 0.048 0.0495 0.0473 0.0465 0.0456 0.0445 9.82%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 - - - - - - -
Price 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.44 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.48 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 27/06/01 30/03/01 22/12/00 -
Price 3.20 3.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.19 18.31 0.00 0.00 0.00 0.00 0.00 -
EY 7.05 5.46 0.00 0.00 0.00 0.00 0.00 -
DY 0.94 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 0.00 0.00 0.00 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