[VS] YoY Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -55.87%
YoY- -69.6%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 797,589 498,302 502,251 752,858 741,487 514,359 390,336 12.64%
PBT 62,440 28,334 19,136 5,161 14,471 27,421 25,082 16.40%
Tax -12,566 -4,259 -3,008 -2,916 -7,086 -27,421 -25,082 -10.87%
NP 49,874 24,075 16,128 2,245 7,385 0 0 -
-
NP to SH 50,414 25,106 16,128 2,245 7,385 0 0 -
-
Tax Rate 20.12% 15.03% 15.72% 56.50% 48.97% 100.00% 100.00% -
Total Cost 747,715 474,227 486,123 750,613 734,102 514,359 390,336 11.43%
-
Net Worth 282,900 265,370 234,538 218,990 208,161 201,599 182,885 7.53%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 13,733 7,641 - - - 2,551 - -
Div Payout % 27.24% 30.44% - - - 0.00% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 282,900 265,370 234,538 218,990 208,161 201,599 182,885 7.53%
NOSH 137,330 138,937 137,964 137,730 86,374 85,062 85,062 8.30%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.25% 4.83% 3.21% 0.30% 1.00% 0.00% 0.00% -
ROE 17.82% 9.46% 6.88% 1.03% 3.55% 0.00% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 580.78 358.65 364.04 546.62 858.46 604.68 458.88 4.00%
EPS 36.71 18.07 11.69 1.63 8.55 22.68 20.89 9.84%
DPS 10.00 5.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.06 1.91 1.70 1.59 2.41 2.37 2.15 -0.70%
Adjusted Per Share Value based on latest NOSH - 136,634
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 20.27 12.67 12.77 19.14 18.85 13.07 9.92 12.64%
EPS 1.28 0.64 0.41 0.06 0.19 22.68 20.89 -37.19%
DPS 0.35 0.19 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0719 0.0675 0.0596 0.0557 0.0529 0.0512 0.0465 7.53%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 2.75 1.39 1.16 1.42 2.43 3.48 0.00 -
P/RPS 0.47 0.39 0.32 0.26 0.28 0.58 0.00 -
P/EPS 7.49 7.69 9.92 87.12 28.42 15.34 0.00 -
EY 13.35 13.00 10.08 1.15 3.52 6.52 0.00 -
DY 3.64 3.96 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.33 0.73 0.68 0.89 1.01 1.47 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 30/06/06 30/06/05 30/06/04 30/05/03 28/06/02 27/06/01 -
Price 3.34 1.50 1.18 1.18 2.53 3.20 0.00 -
P/RPS 0.58 0.42 0.32 0.22 0.29 0.53 0.00 -
P/EPS 9.10 8.30 10.09 72.39 29.59 14.11 0.00 -
EY 10.99 12.05 9.91 1.38 3.38 7.09 0.00 -
DY 2.99 3.67 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.62 0.79 0.69 0.74 1.05 1.35 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