[VS] YoY TTM Result on 31-Jan-2000 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2000
Quarter
31-Jan-2000 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 927,652 660,615 450,293 271,412 50.57%
PBT 24,163 35,157 35,714 29,206 -6.11%
Tax -13,837 -20,301 -35,714 -8,140 19.32%
NP 10,326 14,856 0 21,066 -21.13%
-
NP to SH 10,326 14,856 0 21,066 -21.13%
-
Tax Rate 57.27% 57.74% 100.00% 27.87% -
Total Cost 917,326 645,759 450,293 250,346 54.10%
-
Net Worth 202,738 188,719 179,368 160,613 8.06%
Dividend
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,930 2,550 - 4,240 5.14%
Div Payout % 47.75% 17.17% - 20.13% -
Equity
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 202,738 188,719 179,368 160,613 8.06%
NOSH 86,271 85,008 85,008 84,980 0.50%
Ratio Analysis
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.11% 2.25% 0.00% 7.76% -
ROE 5.09% 7.87% 0.00% 13.12% -
Per Share
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 1,075.27 777.12 529.70 319.38 49.82%
EPS 11.97 17.48 0.00 24.79 -21.53%
DPS 5.80 3.00 0.00 4.99 5.13%
NAPS 2.35 2.22 2.11 1.89 7.52%
Adjusted Per Share Value based on latest NOSH - 84,980
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 23.58 16.79 11.45 6.90 50.56%
EPS 0.26 0.38 0.00 0.54 -21.60%
DPS 0.13 0.06 0.00 0.11 5.72%
NAPS 0.0515 0.048 0.0456 0.0408 8.06%
Price Multiplier on Financial Quarter End Date
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/03 - - - -
Price 2.64 0.00 0.00 0.00 -
P/RPS 0.25 0.00 0.00 0.00 -
P/EPS 22.06 0.00 0.00 0.00 -
EY 4.53 0.00 0.00 0.00 -
DY 2.20 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/03 29/03/02 30/03/01 - -
Price 2.60 3.20 0.00 0.00 -
P/RPS 0.24 0.41 0.00 0.00 -
P/EPS 21.72 18.31 0.00 0.00 -
EY 4.60 5.46 0.00 0.00 -
DY 2.23 0.94 0.00 0.00 -
P/NAPS 1.11 1.44 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