[VSTECS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.88%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,229,292 1,221,548 1,250,687 1,211,889 1,182,102 1,115,608 1,271,512 -2.22%
PBT 37,618 45,152 40,934 35,865 34,554 37,044 39,367 -2.98%
Tax -10,186 -12,748 -10,791 -9,621 -9,290 -8,940 -10,337 -0.97%
NP 27,432 32,404 30,143 26,244 25,264 28,104 29,030 -3.70%
-
NP to SH 27,432 32,404 30,143 26,244 25,264 28,104 28,927 -3.47%
-
Tax Rate 27.08% 28.23% 26.36% 26.83% 26.89% 24.13% 26.26% -
Total Cost 1,201,860 1,189,144 1,220,544 1,185,645 1,156,838 1,087,504 1,242,482 -2.19%
-
Net Worth 176,400 179,889 172,931 162,024 155,193 153,619 138,444 17.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,607 - - - 9,004 -
Div Payout % - - 31.87% - - - 31.13% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 176,400 179,889 172,931 162,024 155,193 153,619 138,444 17.54%
NOSH 120,000 119,132 120,091 120,018 120,304 119,084 112,556 4.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.23% 2.65% 2.41% 2.17% 2.14% 2.52% 2.28% -
ROE 15.55% 18.01% 17.43% 16.20% 16.28% 18.29% 20.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,024.41 1,025.37 1,041.44 1,009.75 982.59 936.82 1,129.67 -6.31%
EPS 22.80 27.20 25.10 21.87 21.00 23.60 25.70 -7.67%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.47 1.51 1.44 1.35 1.29 1.29 1.23 12.63%
Adjusted Per Share Value based on latest NOSH - 119,508
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 341.47 339.32 347.41 336.64 328.36 309.89 353.20 -2.22%
EPS 7.62 9.00 8.37 7.29 7.02 7.81 8.04 -3.51%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 2.50 -
NAPS 0.49 0.4997 0.4804 0.4501 0.4311 0.4267 0.3846 17.54%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.01 1.03 0.83 0.78 0.97 1.07 0.89 -
P/RPS 0.10 0.10 0.08 0.08 0.10 0.11 0.08 16.05%
P/EPS 4.42 3.79 3.31 3.57 4.62 4.53 3.46 17.75%
EY 22.63 26.41 30.24 28.03 21.65 22.06 28.88 -15.01%
DY 0.00 0.00 9.64 0.00 0.00 0.00 8.99 -
P/NAPS 0.69 0.68 0.58 0.58 0.75 0.83 0.72 -2.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 17/02/11 -
Price 1.07 1.05 0.93 0.87 0.95 1.00 0.87 -
P/RPS 0.10 0.10 0.09 0.09 0.10 0.11 0.08 16.05%
P/EPS 4.68 3.86 3.71 3.98 4.52 4.24 3.39 24.00%
EY 21.36 25.90 26.99 25.13 22.11 23.60 29.54 -19.45%
DY 0.00 0.00 8.60 0.00 0.00 0.00 9.20 -
P/NAPS 0.73 0.70 0.65 0.64 0.74 0.78 0.71 1.87%

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