[VSTECS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,211,889 1,182,102 1,115,608 1,271,512 1,274,726 1,252,474 1,260,388 -2.57%
PBT 35,865 34,554 37,044 39,367 37,601 36,550 30,784 10.71%
Tax -9,621 -9,290 -8,940 -10,337 -10,017 -9,346 -7,588 17.12%
NP 26,244 25,264 28,104 29,030 27,584 27,204 23,196 8.57%
-
NP to SH 26,244 25,264 28,104 28,927 27,446 26,998 22,744 10.00%
-
Tax Rate 26.83% 26.89% 24.13% 26.26% 26.64% 25.57% 24.65% -
Total Cost 1,185,645 1,156,838 1,087,504 1,242,482 1,247,142 1,225,270 1,237,192 -2.79%
-
Net Worth 162,024 155,193 153,619 138,444 127,693 115,107 88,958 49.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,004 5,870 8,371 14,673 -
Div Payout % - - - 31.13% 21.39% 31.01% 64.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 162,024 155,193 153,619 138,444 127,693 115,107 88,958 49.08%
NOSH 120,018 120,304 119,084 112,556 110,080 104,643 91,709 19.62%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.17% 2.14% 2.52% 2.28% 2.16% 2.17% 1.84% -
ROE 16.20% 16.28% 18.29% 20.89% 21.49% 23.45% 25.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,009.75 982.59 936.82 1,129.67 1,158.00 1,196.90 1,374.32 -18.56%
EPS 21.87 21.00 23.60 25.70 24.93 25.80 24.80 -8.03%
DPS 0.00 0.00 0.00 8.00 5.33 8.00 16.00 -
NAPS 1.35 1.29 1.29 1.23 1.16 1.10 0.97 24.62%
Adjusted Per Share Value based on latest NOSH - 119,171
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 336.64 328.36 309.89 353.20 354.09 347.91 350.11 -2.57%
EPS 7.29 7.02 7.81 8.04 7.62 7.50 6.32 9.97%
DPS 0.00 0.00 0.00 2.50 1.63 2.33 4.08 -
NAPS 0.4501 0.4311 0.4267 0.3846 0.3547 0.3197 0.2471 49.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.78 0.97 1.07 0.89 0.74 0.73 0.00 -
P/RPS 0.08 0.10 0.11 0.08 0.06 0.06 0.00 -
P/EPS 3.57 4.62 4.53 3.46 2.97 2.83 0.00 -
EY 28.03 21.65 22.06 28.88 33.69 35.34 0.00 -
DY 0.00 0.00 0.00 8.99 7.21 10.96 0.00 -
P/NAPS 0.58 0.75 0.83 0.72 0.64 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 03/08/11 04/05/11 17/02/11 29/10/10 03/08/10 05/05/10 -
Price 0.87 0.95 1.00 0.87 0.83 0.72 0.83 -
P/RPS 0.09 0.10 0.11 0.08 0.07 0.06 0.06 31.00%
P/EPS 3.98 4.52 4.24 3.39 3.33 2.79 3.35 12.16%
EY 25.13 22.11 23.60 29.54 30.04 35.83 29.88 -10.89%
DY 0.00 0.00 0.00 9.20 6.43 11.11 19.28 -
P/NAPS 0.64 0.74 0.78 0.71 0.72 0.65 0.86 -17.86%

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