[VSTECS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
03-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 122.94%
YoY- -34.34%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 456,787 1,823,383 1,271,804 834,896 434,715 1,903,299 1,406,750 -52.72%
PBT 6,550 40,371 23,652 15,311 6,984 43,614 29,869 -63.60%
Tax -1,729 -10,229 -6,087 -3,892 -1,862 -11,126 -7,724 -63.09%
NP 4,821 30,142 17,565 11,419 5,122 32,488 22,145 -63.77%
-
NP to SH 4,821 30,142 17,565 11,419 5,122 32,488 22,145 -63.77%
-
Tax Rate 26.40% 25.34% 25.74% 25.42% 26.66% 25.51% 25.86% -
Total Cost 451,966 1,793,241 1,254,239 823,477 429,593 1,870,811 1,384,605 -52.55%
-
Net Worth 261,000 255,599 248,399 243,000 241,200 237,600 241,200 5.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,800 5,400 - - 19,800 14,400 -
Div Payout % - 35.83% 30.74% - - 60.95% 65.03% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 261,000 255,599 248,399 243,000 241,200 237,600 241,200 5.39%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.06% 1.65% 1.38% 1.37% 1.18% 1.71% 1.57% -
ROE 1.85% 11.79% 7.07% 4.70% 2.12% 13.67% 9.18% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 253.77 1,012.99 706.56 463.83 241.51 1,057.39 781.53 -52.72%
EPS 2.70 16.70 9.80 6.30 2.80 18.00 12.30 -63.57%
DPS 0.00 6.00 3.00 0.00 0.00 11.00 8.00 -
NAPS 1.45 1.42 1.38 1.35 1.34 1.32 1.34 5.39%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 126.89 506.50 353.28 231.92 120.75 528.69 390.76 -52.72%
EPS 1.34 8.37 4.88 3.17 1.42 9.02 6.15 -63.75%
DPS 0.00 3.00 1.50 0.00 0.00 5.50 4.00 -
NAPS 0.725 0.71 0.69 0.675 0.67 0.66 0.67 5.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.54 1.40 1.48 1.53 1.71 1.56 1.44 -
P/RPS 0.61 0.14 0.21 0.33 0.71 0.15 0.18 125.44%
P/EPS 57.50 8.36 15.17 24.12 60.09 8.64 11.70 188.78%
EY 1.74 11.96 6.59 4.15 1.66 11.57 8.54 -65.34%
DY 0.00 4.29 2.03 0.00 0.00 7.05 5.56 -
P/NAPS 1.06 0.99 1.07 1.13 1.28 1.18 1.07 -0.62%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 15/02/17 03/11/16 03/08/16 05/05/16 23/02/16 04/11/15 -
Price 1.55 1.39 1.47 1.53 1.65 1.55 1.53 -
P/RPS 0.61 0.14 0.21 0.33 0.68 0.15 0.20 110.17%
P/EPS 57.87 8.30 15.06 24.12 57.99 8.59 12.44 178.40%
EY 1.73 12.05 6.64 4.15 1.72 11.64 8.04 -64.05%
DY 0.00 4.32 2.04 0.00 0.00 7.10 5.23 -
P/NAPS 1.07 0.98 1.07 1.13 1.23 1.17 1.14 -4.13%

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