[VS] YoY TTM Result on 30-Apr-2002 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 29.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 669,667 996,812 985,513 702,232 505,635 361,125 13.13%
PBT 26,797 5,737 24,816 36,376 34,597 36,112 -5.78%
Tax -5,987 -2,628 -13,539 -17,211 -34,597 -15,046 -16.82%
NP 20,810 3,109 11,277 19,165 0 21,066 -0.24%
-
NP to SH 20,810 3,109 11,277 19,165 0 21,066 -0.24%
-
Tax Rate 22.34% 45.81% 54.56% 47.31% 100.00% 41.66% -
Total Cost 648,857 993,703 974,236 683,067 505,635 340,059 13.78%
-
Net Worth 237,500 217,249 173,597 201,470 182,768 165,703 7.46%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 4,095 - 2,380 2,550 2,550 4,240 -0.69%
Div Payout % 19.68% - 21.11% 13.31% 0.00% 20.13% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 237,500 217,249 173,597 201,470 182,768 165,703 7.46%
NOSH 139,705 136,634 86,798 85,008 85,008 84,976 10.44%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 3.11% 0.31% 1.14% 2.73% 0.00% 5.83% -
ROE 8.76% 1.43% 6.50% 9.51% 0.00% 12.71% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 479.34 729.55 1,135.40 826.07 594.80 424.97 2.43%
EPS 14.90 2.28 12.99 22.54 0.00 24.79 -9.67%
DPS 2.93 0.00 2.74 3.00 3.00 5.00 -10.13%
NAPS 1.70 1.59 2.00 2.37 2.15 1.95 -2.70%
Adjusted Per Share Value based on latest NOSH - 85,008
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 17.02 25.34 25.05 17.85 12.85 9.18 13.13%
EPS 0.53 0.08 0.29 0.49 0.00 0.54 -0.37%
DPS 0.10 0.00 0.06 0.06 0.06 0.11 -1.88%
NAPS 0.0604 0.0552 0.0441 0.0512 0.0465 0.0421 7.48%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 - - -
Price 1.16 1.42 2.43 3.48 0.00 0.00 -
P/RPS 0.24 0.19 0.21 0.42 0.00 0.00 -
P/EPS 7.79 62.41 18.70 15.44 0.00 0.00 -
EY 12.84 1.60 5.35 6.48 0.00 0.00 -
DY 2.53 0.00 1.13 0.86 0.00 0.00 -
P/NAPS 0.68 0.89 1.22 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/05 30/06/04 30/05/03 28/06/02 27/06/01 03/07/00 -
Price 1.18 1.18 2.53 3.20 0.00 0.00 -
P/RPS 0.25 0.16 0.22 0.39 0.00 0.00 -
P/EPS 7.92 51.86 19.47 14.19 0.00 0.00 -
EY 12.62 1.93 5.14 7.05 0.00 0.00 -
DY 2.48 0.00 1.08 0.94 0.00 0.00 -
P/NAPS 0.69 0.74 1.27 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