[VS] YoY TTM Result on 31-Oct-2001 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ--%
YoY- 88.16%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 831,574 996,225 842,727 629,886 418,203 18.73%
PBT 22,024 10,361 35,670 33,364 34,687 -10.72%
Tax -4,681 -4,630 -15,818 -25,049 -30,268 -37.26%
NP 17,343 5,731 19,852 8,315 4,419 40.71%
-
NP to SH 17,343 5,731 19,852 8,315 4,419 40.71%
-
Tax Rate 21.25% 44.69% 44.35% 75.08% 87.26% -
Total Cost 814,231 990,494 822,875 621,571 413,784 18.42%
-
Net Worth 233,406 221,775 172,344 194,669 175,120 7.44%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,095 4,180 4,930 2,550 - -
Div Payout % 23.61% 72.95% 24.84% 30.67% - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 233,406 221,775 172,344 194,669 175,120 7.44%
NOSH 136,495 138,609 86,172 85,008 85,009 12.55%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.09% 0.58% 2.36% 1.32% 1.06% -
ROE 7.43% 2.58% 11.52% 4.27% 2.52% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 609.23 718.73 977.96 740.97 491.95 5.48%
EPS 12.71 4.13 23.04 9.78 5.20 25.01%
DPS 3.00 3.02 5.80 3.00 0.00 -
NAPS 1.71 1.60 2.00 2.29 2.06 -4.54%
Adjusted Per Share Value based on latest NOSH - 85,008
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 21.14 25.33 21.42 16.01 10.63 18.73%
EPS 0.44 0.15 0.50 0.21 0.11 41.38%
DPS 0.10 0.11 0.13 0.06 0.00 -
NAPS 0.0593 0.0564 0.0438 0.0495 0.0445 7.43%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/10/04 31/10/03 31/10/02 - - -
Price 1.18 1.70 2.70 0.00 0.00 -
P/RPS 0.19 0.24 0.28 0.00 0.00 -
P/EPS 9.29 41.12 11.72 0.00 0.00 -
EY 10.77 2.43 8.53 0.00 0.00 -
DY 2.54 1.77 2.15 0.00 0.00 -
P/NAPS 0.69 1.06 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/04 29/12/03 30/12/02 31/12/01 22/12/00 -
Price 1.40 1.55 2.52 0.00 0.00 -
P/RPS 0.23 0.22 0.26 0.00 0.00 -
P/EPS 11.02 37.49 10.94 0.00 0.00 -
EY 9.08 2.67 9.14 0.00 0.00 -
DY 2.14 1.95 2.30 0.00 0.00 -
P/NAPS 0.82 0.97 1.26 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