[VS] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -13.9%
YoY- 138.75%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 985,441 985,513 927,652 842,727 758,385 702,232 660,615 30.64%
PBT 15,067 24,816 24,163 35,670 37,746 36,376 35,157 -43.24%
Tax -6,818 -13,539 -13,837 -15,818 -14,689 -17,211 -20,301 -51.78%
NP 8,249 11,277 10,326 19,852 23,057 19,165 14,856 -32.51%
-
NP to SH 8,249 11,277 10,326 19,852 23,057 19,165 14,856 -32.51%
-
Tax Rate 45.25% 54.56% 57.27% 44.35% 38.92% 47.31% 57.74% -
Total Cost 977,192 974,236 917,326 822,875 735,328 683,067 645,759 31.90%
-
Net Worth 224,361 173,597 202,738 172,344 170,017 201,470 188,719 12.26%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 4,180 2,380 4,930 4,930 4,930 2,550 2,550 39.15%
Div Payout % 50.68% 21.11% 47.75% 24.84% 21.38% 13.31% 17.17% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 224,361 173,597 202,738 172,344 170,017 201,470 188,719 12.26%
NOSH 139,354 86,798 86,271 86,172 85,008 85,008 85,008 39.15%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 0.84% 1.14% 1.11% 2.36% 3.04% 2.73% 2.25% -
ROE 3.68% 6.50% 5.09% 11.52% 13.56% 9.51% 7.87% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 707.15 1,135.40 1,075.27 977.96 892.13 826.07 777.12 -6.11%
EPS 5.92 12.99 11.97 23.04 27.12 22.54 17.48 -51.50%
DPS 3.00 2.74 5.80 5.80 5.80 3.00 3.00 0.00%
NAPS 1.61 2.00 2.35 2.00 2.00 2.37 2.22 -19.32%
Adjusted Per Share Value based on latest NOSH - 86,172
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 25.05 25.05 23.58 21.42 19.28 17.85 16.79 30.66%
EPS 0.21 0.29 0.26 0.50 0.59 0.49 0.38 -32.73%
DPS 0.11 0.06 0.13 0.13 0.13 0.06 0.06 49.96%
NAPS 0.057 0.0441 0.0515 0.0438 0.0432 0.0512 0.048 12.17%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.68 2.43 2.64 2.70 3.24 3.48 0.00 -
P/RPS 0.24 0.21 0.25 0.28 0.36 0.42 0.00 -
P/EPS 28.38 18.70 22.06 11.72 11.95 15.44 0.00 -
EY 3.52 5.35 4.53 8.53 8.37 6.48 0.00 -
DY 1.79 1.13 2.20 2.15 1.79 0.86 0.00 -
P/NAPS 1.04 1.22 1.12 1.35 1.62 1.47 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/05/03 31/03/03 30/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.52 2.53 2.60 2.52 2.67 3.20 3.20 -
P/RPS 0.21 0.22 0.24 0.26 0.30 0.39 0.41 -36.06%
P/EPS 25.68 19.47 21.72 10.94 9.84 14.19 18.31 25.37%
EY 3.89 5.14 4.60 9.14 10.16 7.05 5.46 -20.27%
DY 1.97 1.08 2.23 2.30 2.17 0.94 0.94 63.98%
P/NAPS 0.94 1.27 1.11 1.26 1.34 1.35 1.44 -24.80%

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