[VS] YoY Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 131.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 664,402 669,668 1,003,810 988,649 685,812 520,448 360,765 10.70%
PBT 37,778 25,514 6,881 19,294 36,561 33,442 31,002 3.34%
Tax -5,678 -4,010 -3,888 -9,448 -36,561 -33,442 -8,180 -5.90%
NP 32,100 21,504 2,993 9,846 0 0 22,822 5.84%
-
NP to SH 33,474 21,504 2,993 9,846 0 0 22,822 6.58%
-
Tax Rate 15.03% 15.72% 56.50% 48.97% 100.00% 100.00% 26.39% -
Total Cost 632,302 648,164 1,000,817 978,802 685,812 520,448 337,942 11.00%
-
Net Worth 265,370 234,538 218,990 208,161 201,599 182,885 165,730 8.15%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 10,188 - - - 3,402 - - -
Div Payout % 30.44% - - - 0.00% - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 265,370 234,538 218,990 208,161 201,599 182,885 165,730 8.15%
NOSH 138,937 137,964 137,730 86,374 85,062 85,062 84,990 8.53%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 4.83% 3.21% 0.30% 1.00% 0.00% 0.00% 6.33% -
ROE 12.61% 9.17% 1.37% 4.73% 0.00% 0.00% 13.77% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 478.20 485.39 728.82 1,144.61 806.24 611.84 424.48 2.00%
EPS 24.09 15.59 2.17 11.40 30.24 27.85 26.85 -1.79%
DPS 7.33 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.91 1.70 1.59 2.41 2.37 2.15 1.95 -0.34%
Adjusted Per Share Value based on latest NOSH - 86,798
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 16.89 17.02 25.51 25.13 17.43 13.23 9.17 10.71%
EPS 0.85 0.55 0.08 0.25 30.24 27.85 0.58 6.57%
DPS 0.26 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0675 0.0596 0.0557 0.0529 0.0512 0.0465 0.0421 8.18%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - - -
Price 1.39 1.16 1.42 2.43 3.48 0.00 0.00 -
P/RPS 0.29 0.24 0.19 0.21 0.43 0.00 0.00 -
P/EPS 5.77 7.44 65.34 21.32 11.51 0.00 0.00 -
EY 17.33 13.44 1.53 4.69 8.69 0.00 0.00 -
DY 5.28 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.73 0.68 0.89 1.01 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/05/03 28/06/02 27/06/01 03/07/00 -
Price 1.50 1.18 1.18 2.53 3.20 0.00 0.00 -
P/RPS 0.31 0.24 0.16 0.22 0.40 0.00 0.00 -
P/EPS 6.23 7.57 54.29 22.19 10.58 0.00 0.00 -
EY 16.06 13.21 1.84 4.51 9.45 0.00 0.00 -
DY 4.89 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.79 0.69 0.74 1.05 1.35 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