[VS] YoY TTM 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- -72.27%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 977,578 668,154 669,667 996,812 985,513 702,232 505,635 11.60%
PBT 70,018 31,537 26,797 5,737 24,816 36,376 34,597 12.46%
Tax -12,682 -3,786 -5,987 -2,628 -13,539 -17,211 -34,597 -15.39%
NP 57,336 27,751 20,810 3,109 11,277 19,165 0 -
-
NP to SH 57,704 28,782 20,810 3,109 11,277 19,165 0 -
-
Tax Rate 18.11% 12.00% 22.34% 45.81% 54.56% 47.31% 100.00% -
Total Cost 920,242 640,403 648,857 993,703 974,236 683,067 505,635 10.49%
-
Net Worth 281,607 264,023 237,500 217,249 173,597 201,470 182,768 7.46%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 20,597 18,829 4,095 - 2,380 2,550 2,550 41.62%
Div Payout % 35.70% 65.42% 19.68% - 21.11% 13.31% 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 281,607 264,023 237,500 217,249 173,597 201,470 182,768 7.46%
NOSH 136,702 138,232 139,705 136,634 86,798 85,008 85,008 8.23%
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 5.87% 4.15% 3.11% 0.31% 1.14% 2.73% 0.00% -
ROE 20.49% 10.90% 8.76% 1.43% 6.50% 9.51% 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 715.11 483.36 479.34 729.55 1,135.40 826.07 594.80 3.11%
EPS 42.21 20.82 14.90 2.28 12.99 22.54 0.00 -
DPS 15.00 13.50 2.93 0.00 2.74 3.00 3.00 30.75%
NAPS 2.06 1.91 1.70 1.59 2.00 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 24.85 16.99 17.02 25.34 25.05 17.85 12.85 11.61%
EPS 1.47 0.73 0.53 0.08 0.29 0.49 0.00 -
DPS 0.52 0.48 0.10 0.00 0.06 0.06 0.06 43.29%
NAPS 0.0716 0.0671 0.0604 0.0552 0.0441 0.0512 0.0465 7.45%
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 0.38 0.29 0.24 0.19 0.21 0.42 0.00 -
P/EPS 6.51 6.68 7.79 62.41 18.70 15.44 0.00 -
EY 15.35 14.98 12.84 1.60 5.35 6.48 0.00 -
DY 5.45 9.71 2.53 0.00 1.13 0.86 0.00 -
P/NAPS 1.33 0.73 0.68 0.89 1.22 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 0.47 0.31 0.25 0.16 0.22 0.39 0.00 -
P/EPS 7.91 7.20 7.92 51.86 19.47 14.19 0.00 -
EY 12.64 13.88 12.62 1.93 5.14 7.05 0.00 -
DY 4.49 9.00 2.48 0.00 1.08 0.94 0.00 -
P/NAPS 1.62 0.79 0.69 0.74 1.27 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