[VSTECS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -15.1%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,669,792 1,738,860 1,903,299 1,875,666 1,883,290 2,091,420 1,591,117 3.27%
PBT 30,622 27,936 43,614 39,825 46,752 50,836 39,202 -15.19%
Tax -7,784 -7,448 -11,126 -10,298 -11,972 -13,280 -9,770 -14.06%
NP 22,838 20,488 32,488 29,526 34,780 37,556 29,432 -15.57%
-
NP to SH 22,838 20,488 32,488 29,526 34,780 37,556 29,432 -15.57%
-
Tax Rate 25.42% 26.66% 25.51% 25.86% 25.61% 26.12% 24.92% -
Total Cost 1,646,954 1,718,372 1,870,811 1,846,140 1,848,510 2,053,864 1,561,685 3.61%
-
Net Worth 243,000 241,200 237,600 241,200 235,799 233,999 223,200 5.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 19,800 19,200 - - 10,800 -
Div Payout % - - 60.95% 65.03% - - 36.69% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 243,000 241,200 237,600 241,200 235,799 233,999 223,200 5.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.37% 1.18% 1.71% 1.57% 1.85% 1.80% 1.85% -
ROE 9.40% 8.49% 13.67% 12.24% 14.75% 16.05% 13.19% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 927.66 966.03 1,057.39 1,042.04 1,046.27 1,161.90 883.95 3.27%
EPS 12.60 11.20 18.00 16.40 19.40 20.80 16.40 -16.12%
DPS 0.00 0.00 11.00 10.67 0.00 0.00 6.00 -
NAPS 1.35 1.34 1.32 1.34 1.31 1.30 1.24 5.83%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 463.83 483.02 528.69 521.02 523.14 580.95 441.98 3.27%
EPS 6.34 5.69 9.02 8.20 9.66 10.43 8.18 -15.63%
DPS 0.00 0.00 5.50 5.33 0.00 0.00 3.00 -
NAPS 0.675 0.67 0.66 0.67 0.655 0.65 0.62 5.83%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.53 1.71 1.56 1.44 1.57 1.54 1.18 -
P/RPS 0.16 0.18 0.15 0.14 0.15 0.13 0.13 14.86%
P/EPS 12.06 15.02 8.64 8.78 8.13 7.38 7.22 40.82%
EY 8.29 6.66 11.57 11.39 12.31 13.55 13.86 -29.03%
DY 0.00 0.00 7.05 7.41 0.00 0.00 5.08 -
P/NAPS 1.13 1.28 1.18 1.07 1.20 1.18 0.95 12.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 03/08/16 05/05/16 23/02/16 04/11/15 05/08/15 07/05/15 11/02/15 -
Price 1.53 1.65 1.55 1.53 1.56 1.69 1.40 -
P/RPS 0.16 0.17 0.15 0.15 0.15 0.15 0.16 0.00%
P/EPS 12.06 14.50 8.59 9.33 8.07 8.10 8.56 25.70%
EY 8.29 6.90 11.64 10.72 12.39 12.35 11.68 -20.44%
DY 0.00 0.00 7.10 6.97 0.00 0.00 4.29 -
P/NAPS 1.13 1.23 1.17 1.14 1.19 1.30 1.13 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