[VSTECS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
03-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,115,608 1,271,512 1,274,726 1,252,474 1,260,388 0 0 -
PBT 37,044 39,367 37,601 36,550 30,784 0 0 -
Tax -8,940 -10,337 -10,017 -9,346 -7,588 0 0 -
NP 28,104 29,030 27,584 27,204 23,196 0 0 -
-
NP to SH 28,104 28,927 27,446 26,998 22,744 0 0 -
-
Tax Rate 24.13% 26.26% 26.64% 25.57% 24.65% - - -
Total Cost 1,087,504 1,242,482 1,247,142 1,225,270 1,237,192 0 0 -
-
Net Worth 153,619 138,444 127,693 115,107 88,958 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,004 5,870 8,371 14,673 - - -
Div Payout % - 31.13% 21.39% 31.01% 64.52% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 153,619 138,444 127,693 115,107 88,958 0 0 -
NOSH 119,084 112,556 110,080 104,643 91,709 0 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.52% 2.28% 2.16% 2.17% 1.84% 0.00% 0.00% -
ROE 18.29% 20.89% 21.49% 23.45% 25.57% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 936.82 1,129.67 1,158.00 1,196.90 1,374.32 0.00 0.00 -
EPS 23.60 25.70 24.93 25.80 24.80 0.00 0.00 -
DPS 0.00 8.00 5.33 8.00 16.00 0.00 0.00 -
NAPS 1.29 1.23 1.16 1.10 0.97 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 118,227
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 309.89 353.20 354.09 347.91 350.11 0.00 0.00 -
EPS 7.81 8.04 7.62 7.50 6.32 0.00 0.00 -
DPS 0.00 2.50 1.63 2.33 4.08 0.00 0.00 -
NAPS 0.4267 0.3846 0.3547 0.3197 0.2471 0.91 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - - -
Price 1.07 0.89 0.74 0.73 0.00 0.00 0.00 -
P/RPS 0.11 0.08 0.06 0.06 0.00 0.00 0.00 -
P/EPS 4.53 3.46 2.97 2.83 0.00 0.00 0.00 -
EY 22.06 28.88 33.69 35.34 0.00 0.00 0.00 -
DY 0.00 8.99 7.21 10.96 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.64 0.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 04/05/11 17/02/11 29/10/10 03/08/10 05/05/10 - - -
Price 1.00 0.87 0.83 0.72 0.83 0.00 0.00 -
P/RPS 0.11 0.08 0.07 0.06 0.06 0.00 0.00 -
P/EPS 4.24 3.39 3.33 2.79 3.35 0.00 0.00 -
EY 23.60 29.54 30.04 35.83 29.88 0.00 0.00 -
DY 0.00 9.20 6.43 11.11 19.28 0.00 0.00 -
P/NAPS 0.78 0.71 0.72 0.65 0.86 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