[VSTECS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.5%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,276,120 1,256,777 1,229,292 1,221,548 1,250,687 1,211,889 1,182,102 5.20%
PBT 40,251 36,530 37,618 45,152 40,934 35,865 34,554 10.65%
Tax -10,387 -9,526 -10,186 -12,748 -10,791 -9,621 -9,290 7.68%
NP 29,864 27,004 27,432 32,404 30,143 26,244 25,264 11.74%
-
NP to SH 29,864 27,004 27,432 32,404 30,143 26,244 25,264 11.74%
-
Tax Rate 25.81% 26.08% 27.08% 28.23% 26.36% 26.83% 26.89% -
Total Cost 1,246,256 1,229,773 1,201,860 1,189,144 1,220,544 1,185,645 1,156,838 5.06%
-
Net Worth 187,199 183,599 176,400 179,889 172,931 162,024 155,193 13.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,900 4,800 - - 9,607 - - -
Div Payout % 33.15% 17.78% - - 31.87% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 187,199 183,599 176,400 179,889 172,931 162,024 155,193 13.25%
NOSH 180,000 120,000 120,000 119,132 120,091 120,018 120,304 30.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.34% 2.15% 2.23% 2.65% 2.41% 2.17% 2.14% -
ROE 15.95% 14.71% 15.55% 18.01% 17.43% 16.20% 16.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 708.96 1,047.31 1,024.41 1,025.37 1,041.44 1,009.75 982.59 -19.47%
EPS 16.60 22.53 22.80 27.20 25.10 21.87 21.00 -14.44%
DPS 5.50 4.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.04 1.53 1.47 1.51 1.44 1.35 1.29 -13.32%
Adjusted Per Share Value based on latest NOSH - 119,132
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 354.48 349.10 341.47 339.32 347.41 336.64 328.36 5.21%
EPS 8.30 7.50 7.62 9.00 8.37 7.29 7.02 11.75%
DPS 2.75 1.33 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.4997 0.4804 0.4501 0.4311 13.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.04 1.07 1.01 1.03 0.83 0.78 0.97 -
P/RPS 0.15 0.10 0.10 0.10 0.08 0.08 0.10 30.87%
P/EPS 6.27 4.75 4.42 3.79 3.31 3.57 4.62 22.46%
EY 15.95 21.03 22.63 26.41 30.24 28.03 21.65 -18.35%
DY 5.29 3.74 0.00 0.00 9.64 0.00 0.00 -
P/NAPS 1.00 0.70 0.69 0.68 0.58 0.58 0.75 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 -
Price 1.02 1.09 1.07 1.05 0.93 0.87 0.95 -
P/RPS 0.14 0.10 0.10 0.10 0.09 0.09 0.10 25.01%
P/EPS 6.15 4.84 4.68 3.86 3.71 3.98 4.52 22.67%
EY 16.27 20.65 21.36 25.90 26.99 25.13 22.11 -18.41%
DY 5.39 3.67 0.00 0.00 8.60 0.00 0.00 -
P/NAPS 0.98 0.71 0.73 0.70 0.65 0.64 0.74 20.49%

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