[VS] YoY TTM Result on 31-Jan-2005 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 9.08%
YoY- 68.74%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 1,188,962 869,396 641,204 764,764 992,252 927,652 660,615 10.28%
PBT 103,284 57,567 22,013 24,865 16,380 24,163 35,157 19.66%
Tax -22,899 -10,362 -2,368 -5,947 -5,169 -13,837 -20,301 2.02%
NP 80,385 47,205 19,645 18,918 11,211 10,326 14,856 32.48%
-
NP to SH 80,472 47,742 20,091 18,918 11,211 10,326 14,856 32.50%
-
Tax Rate 22.17% 18.00% 10.76% 23.92% 31.56% 57.27% 57.74% -
Total Cost 1,108,577 822,191 621,559 745,846 981,041 917,326 645,759 9.42%
-
Net Worth 315,124 276,125 257,258 236,500 222,082 202,738 188,719 8.91%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 28,307 14,446 18,829 4,095 - 4,930 2,550 49.32%
Div Payout % 35.18% 30.26% 93.72% 21.65% - 47.75% 17.17% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 315,124 276,125 257,258 236,500 222,082 202,738 188,719 8.91%
NOSH 141,947 137,375 139,058 137,499 137,087 86,271 85,008 8.91%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 6.76% 5.43% 3.06% 2.47% 1.13% 1.11% 2.25% -
ROE 25.54% 17.29% 7.81% 8.00% 5.05% 5.09% 7.87% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 837.61 632.86 461.10 556.19 723.81 1,075.27 777.12 1.25%
EPS 56.69 34.75 14.45 13.76 8.18 11.97 17.48 21.65%
DPS 19.94 10.50 13.50 3.00 0.00 5.80 3.00 37.10%
NAPS 2.22 2.01 1.85 1.72 1.62 2.35 2.22 0.00%
Adjusted Per Share Value based on latest NOSH - 137,499
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 30.22 22.10 16.30 19.44 25.22 23.58 16.79 10.28%
EPS 2.05 1.21 0.51 0.48 0.28 0.26 0.38 32.41%
DPS 0.72 0.37 0.48 0.10 0.00 0.13 0.06 51.27%
NAPS 0.0801 0.0702 0.0654 0.0601 0.0564 0.0515 0.048 8.90%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - -
Price 2.48 2.19 1.29 1.40 1.53 2.64 0.00 -
P/RPS 0.30 0.35 0.28 0.25 0.21 0.25 0.00 -
P/EPS 4.37 6.30 8.93 10.18 18.71 22.06 0.00 -
EY 22.86 15.87 11.20 9.83 5.35 4.53 0.00 -
DY 8.04 4.79 10.47 2.14 0.00 2.20 0.00 -
P/NAPS 1.12 1.09 0.70 0.81 0.94 1.12 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 30/03/07 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 -
Price 2.23 2.32 1.37 1.25 1.40 2.60 3.20 -
P/RPS 0.27 0.37 0.30 0.22 0.19 0.24 0.41 -6.72%
P/EPS 3.93 6.68 9.48 9.09 17.12 21.72 18.31 -22.61%
EY 25.42 14.98 10.55 11.01 5.84 4.60 5.46 29.20%
DY 8.94 4.53 9.85 2.40 0.00 2.23 0.94 45.53%
P/NAPS 1.00 1.15 0.74 0.73 0.86 1.11 1.44 -5.89%

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