[VSTECS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.52%
YoY- -9.97%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,519,528 1,495,270 1,430,876 1,326,266 1,286,653 1,241,596 1,281,340 12.02%
PBT 34,812 34,000 26,704 36,582 31,350 32,678 35,216 -0.76%
Tax -8,702 -9,400 -7,564 -9,694 -8,470 -8,920 -9,692 -6.92%
NP 26,109 24,600 19,140 26,888 22,880 23,758 25,524 1.52%
-
NP to SH 26,109 24,600 19,140 26,888 22,880 23,758 25,524 1.52%
-
Tax Rate 25.00% 27.65% 28.33% 26.50% 27.02% 27.30% 27.52% -
Total Cost 1,493,418 1,470,670 1,411,736 1,299,378 1,263,773 1,217,838 1,255,816 12.23%
-
Net Worth 219,600 212,399 208,799 205,199 199,800 194,400 194,400 8.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,200 - - 9,900 7,200 - - -
Div Payout % 27.58% - - 36.82% 31.47% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 219,600 212,399 208,799 205,199 199,800 194,400 194,400 8.45%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.72% 1.65% 1.34% 2.03% 1.78% 1.91% 1.99% -
ROE 11.89% 11.58% 9.17% 13.10% 11.45% 12.22% 13.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 844.18 830.71 794.93 736.81 714.81 689.78 711.86 12.02%
EPS 14.53 13.60 10.80 14.90 12.67 13.20 14.00 2.50%
DPS 4.00 0.00 0.00 5.50 4.00 0.00 0.00 -
NAPS 1.22 1.18 1.16 1.14 1.11 1.08 1.08 8.45%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 422.09 415.35 397.47 368.41 357.40 344.89 355.93 12.02%
EPS 7.25 6.83 5.32 7.47 6.36 6.60 7.09 1.49%
DPS 2.00 0.00 0.00 2.75 2.00 0.00 0.00 -
NAPS 0.61 0.59 0.58 0.57 0.555 0.54 0.54 8.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.36 1.19 1.16 1.11 1.17 1.06 -
P/RPS 0.17 0.16 0.15 0.16 0.16 0.17 0.15 8.69%
P/EPS 10.00 9.95 11.19 7.77 8.73 8.86 7.48 21.33%
EY 10.00 10.05 8.94 12.88 11.45 11.28 13.38 -17.62%
DY 2.76 0.00 0.00 4.74 3.60 0.00 0.00 -
P/NAPS 1.19 1.15 1.03 1.02 1.00 1.08 0.98 13.80%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 07/05/13 -
Price 1.43 1.65 1.36 1.16 1.36 1.20 1.17 -
P/RPS 0.17 0.20 0.17 0.16 0.19 0.17 0.16 4.12%
P/EPS 9.86 12.07 12.79 7.77 10.70 9.09 8.25 12.60%
EY 10.14 8.28 7.82 12.88 9.35 11.00 12.12 -11.20%
DY 2.80 0.00 0.00 4.74 2.94 0.00 0.00 -
P/NAPS 1.17 1.40 1.17 1.02 1.23 1.11 1.08 5.47%

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