[VS] YoY 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- -3.74%
YoY- 183.58%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 264,766 162,148 160,073 226,883 230,856 145,931 115,202 14.86%
PBT 20,862 7,024 5,897 3,056 -2,963 8,544 6,751 20.67%
Tax -4,486 -1,775 -1,827 -561 -22 -8,544 -1,812 16.30%
NP 16,376 5,249 4,070 2,495 -2,985 0 4,939 22.10%
-
NP to SH 16,595 5,465 4,070 2,495 -2,985 0 4,939 22.37%
-
Tax Rate 21.50% 25.27% 30.98% 18.36% - 100.00% 26.84% -
Total Cost 248,390 156,899 156,003 224,388 233,841 145,931 110,263 14.48%
-
Net Worth 276,125 257,258 236,500 222,082 202,738 188,719 179,368 7.45%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 7,555 7,648 - - - - - -
Div Payout % 45.53% 139.95% - - - - - -
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 276,125 257,258 236,500 222,082 202,738 188,719 179,368 7.45%
NOSH 137,375 139,058 137,499 137,087 86,271 85,008 85,008 8.32%
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 6.19% 3.24% 2.54% 1.10% -1.29% 0.00% 4.29% -
ROE 6.01% 2.12% 1.72% 1.12% -1.47% 0.00% 2.75% -
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 192.73 116.60 116.42 165.50 267.59 171.67 135.52 6.04%
EPS 12.08 3.93 2.96 1.82 -2.16 7.77 5.81 12.96%
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 6.73 4.12 4.07 5.77 5.87 3.71 2.93 14.85%
EPS 0.42 0.14 0.10 0.06 -0.08 7.77 0.13 21.57%
DPS 0.19 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0654 0.0601 0.0565 0.0515 0.048 0.0456 7.45%
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 1.14 1.11 1.20 0.92 0.99 0.00 0.00 -
P/EPS 18.13 32.82 47.30 84.07 -76.30 0.00 0.00 -
EY 5.52 3.05 2.11 1.19 -1.31 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 1.20 1.17 1.07 0.85 0.97 1.86 0.00 -
P/EPS 19.21 34.86 42.23 76.92 -75.14 41.18 0.00 -
EY 5.21 2.87 2.37 1.30 -1.33 2.43 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