[VS] QoQ TTM Result on 31-Oct-2001 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ--%
YoY- 88.16%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 758,385 702,232 660,615 629,886 578,209 505,635 450,293 41.69%
PBT 37,746 36,376 35,157 33,364 34,037 34,597 35,714 3.76%
Tax -14,689 -17,211 -20,301 -25,049 -34,037 -34,597 -35,714 -44.78%
NP 23,057 19,165 14,856 8,315 0 0 0 -
-
NP to SH 23,057 19,165 14,856 8,315 0 0 0 -
-
Tax Rate 38.92% 47.31% 57.74% 75.08% 100.00% 100.00% 100.00% -
Total Cost 735,328 683,067 645,759 621,571 578,209 505,635 450,293 38.79%
-
Net Worth 170,017 201,470 188,719 194,669 186,168 182,768 179,368 -3.51%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 4,930 2,550 2,550 2,550 2,550 2,550 - -
Div Payout % 21.38% 13.31% 17.17% 30.67% 0.00% 0.00% - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 170,017 201,470 188,719 194,669 186,168 182,768 179,368 -3.51%
NOSH 85,008 85,008 85,008 85,008 85,008 85,008 85,008 0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 3.04% 2.73% 2.25% 1.32% 0.00% 0.00% 0.00% -
ROE 13.56% 9.51% 7.87% 4.27% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 892.13 826.07 777.12 740.97 680.18 594.80 529.70 41.69%
EPS 27.12 22.54 17.48 9.78 0.00 0.00 0.00 -
DPS 5.80 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.00 2.37 2.22 2.29 2.19 2.15 2.11 -3.51%
Adjusted Per Share Value based on latest NOSH - 85,008
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 19.28 17.85 16.79 16.01 14.70 12.85 11.45 41.67%
EPS 0.59 0.49 0.38 0.21 0.00 0.00 0.00 -
DPS 0.13 0.06 0.06 0.06 0.06 0.06 0.00 -
NAPS 0.0432 0.0512 0.048 0.0495 0.0473 0.0465 0.0456 -3.54%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 3.24 3.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.42 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.95 15.44 0.00 0.00 0.00 0.00 0.00 -
EY 8.37 6.48 0.00 0.00 0.00 0.00 0.00 -
DY 1.79 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 27/06/01 30/03/01 -
Price 2.67 3.20 3.20 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.39 0.41 0.00 0.00 0.00 0.00 -
P/EPS 9.84 14.19 18.31 0.00 0.00 0.00 0.00 -
EY 10.16 7.05 5.46 0.00 0.00 0.00 0.00 -
DY 2.17 0.94 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.44 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