[VS] YoY Cumulative Quarter Result on 31-Jan-2004 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 96.26%
YoY- 139.39%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 508,461 317,356 348,255 503,765 496,954 327,687 245,281 12.91%
PBT 41,515 19,860 20,186 8,143 6,810 20,413 19,293 13.61%
Tax -8,928 -2,941 -3,108 -3,056 -4,685 -20,413 -5,768 7.54%
NP 32,587 16,919 17,078 5,087 2,125 0 13,525 15.77%
-
NP to SH 32,711 17,365 17,078 5,087 2,125 0 13,525 15.85%
-
Tax Rate 21.51% 14.81% 15.40% 37.53% 68.80% 100.00% 29.90% -
Total Cost 475,874 300,437 331,177 498,678 494,829 327,687 231,756 12.73%
-
Net Worth 276,605 257,620 235,747 223,331 202,176 188,839 179,482 7.47%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 7,568 7,658 - - - - - -
Div Payout % 23.14% 44.11% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 276,605 257,620 235,747 223,331 202,176 188,839 179,482 7.47%
NOSH 137,614 139,254 137,062 137,859 86,032 85,062 85,062 8.34%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 6.41% 5.33% 4.90% 1.01% 0.43% 0.00% 5.51% -
ROE 11.83% 6.74% 7.24% 2.28% 1.05% 0.00% 7.54% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 369.48 227.90 254.08 365.42 577.64 385.23 288.35 4.21%
EPS 23.77 12.47 12.46 3.69 2.47 17.61 15.90 6.92%
DPS 5.50 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.62 2.35 2.22 2.11 -0.80%
Adjusted Per Share Value based on latest NOSH - 137,087
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 12.92 8.07 8.85 12.80 12.63 8.33 6.23 12.92%
EPS 0.83 0.44 0.43 0.13 0.05 17.61 0.34 16.03%
DPS 0.19 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0655 0.0599 0.0568 0.0514 0.048 0.0456 7.47%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 2.19 1.29 1.40 1.53 2.64 0.00 0.00 -
P/RPS 0.59 0.57 0.55 0.42 0.46 0.00 0.00 -
P/EPS 9.21 10.34 11.24 41.46 106.88 0.00 0.00 -
EY 10.85 9.67 8.90 2.41 0.94 0.00 0.00 -
DY 2.51 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.70 0.81 0.94 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.32 1.37 1.25 1.40 2.60 3.20 0.00 -
P/RPS 0.63 0.60 0.49 0.38 0.45 0.83 0.00 -
P/EPS 9.76 10.99 10.03 37.94 105.26 18.17 0.00 -
EY 10.25 9.10 9.97 2.64 0.95 5.50 0.00 -
DY 2.37 4.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.74 0.73 0.86 1.11 1.44 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