[VS] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 122.8%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,074,739 678,291 672,103 920,274 985,441 758,385 578,209 10.87%
PBT 89,155 35,912 22,339 12,822 15,067 37,746 34,037 17.39%
Tax -18,755 -4,375 -2,535 -5,895 -6,818 -14,689 -34,037 -9.45%
NP 70,400 31,537 19,804 6,927 8,249 23,057 0 -
-
NP to SH 70,889 32,396 19,804 6,927 8,249 23,057 0 -
-
Tax Rate 21.04% 12.18% 11.35% 45.98% 45.25% 38.92% 100.00% -
Total Cost 1,004,339 646,754 652,299 913,347 977,192 735,328 578,209 9.63%
-
Net Worth 297,818 265,967 244,600 223,862 224,361 170,017 186,168 8.14%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 31,605 14,538 11,181 4,095 4,180 4,930 2,550 52.09%
Div Payout % 44.58% 44.88% 56.46% 59.12% 50.68% 21.38% 0.00% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 297,818 265,967 244,600 223,862 224,361 170,017 186,168 8.14%
NOSH 143,181 137,807 139,771 136,501 139,354 85,008 85,008 9.07%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 6.55% 4.65% 2.95% 0.75% 0.84% 3.04% 0.00% -
ROE 23.80% 12.18% 8.10% 3.09% 3.68% 13.56% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 750.61 492.20 480.86 674.19 707.15 892.13 680.18 1.65%
EPS 49.51 23.51 14.17 5.07 5.92 27.12 0.00 -
DPS 22.07 10.50 8.00 3.00 3.00 5.80 3.00 39.43%
NAPS 2.08 1.93 1.75 1.64 1.61 2.00 2.19 -0.85%
Adjusted Per Share Value based on latest NOSH - 136,501
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 27.32 17.24 17.08 23.39 25.05 19.28 14.70 10.87%
EPS 1.80 0.82 0.50 0.18 0.21 0.59 0.00 -
DPS 0.80 0.37 0.28 0.10 0.11 0.13 0.06 53.95%
NAPS 0.0757 0.0676 0.0622 0.0569 0.057 0.0432 0.0473 8.14%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 3.84 1.40 1.10 1.19 1.68 3.24 0.00 -
P/RPS 0.51 0.28 0.23 0.18 0.24 0.36 0.00 -
P/EPS 7.76 5.96 7.76 23.45 28.38 11.95 0.00 -
EY 12.89 16.79 12.88 4.26 3.52 8.37 0.00 -
DY 5.75 7.50 7.27 2.52 1.79 1.79 0.00 -
P/NAPS 1.85 0.73 0.63 0.73 1.04 1.62 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.00 1.59 1.18 1.11 1.52 2.67 0.00 -
P/RPS 0.53 0.32 0.25 0.16 0.21 0.30 0.00 -
P/EPS 8.08 6.76 8.33 21.87 25.68 9.84 0.00 -
EY 12.38 14.79 12.01 4.57 3.89 10.16 0.00 -
DY 5.52 6.60 6.78 2.70 1.97 2.17 0.00 -
P/NAPS 1.92 0.82 0.67 0.68 0.94 1.34 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