[VSTECS] QoQ Cumulative 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- 40.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 908,917 591,051 278,902 1,271,512 956,045 626,237 315,097 102.50%
PBT 26,899 17,277 9,261 39,367 28,201 18,275 7,696 130.13%
Tax -7,216 -4,645 -2,235 -10,337 -7,513 -4,673 -1,897 143.48%
NP 19,683 12,632 7,026 29,030 20,688 13,602 5,799 125.68%
-
NP to SH 19,683 12,632 7,026 28,927 20,585 13,499 5,686 128.66%
-
Tax Rate 26.83% 26.89% 24.13% 26.26% 26.64% 25.57% 24.65% -
Total Cost 889,234 578,419 271,876 1,242,482 935,357 612,635 309,298 102.05%
-
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 4,403 4,185 3,668 -
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 12.15% 8.14% 4.57% 20.89% 16.12% 11.73% 6.39% -
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 757.32 491.29 234.20 1,129.67 868.50 598.45 343.58 69.28%
EPS 16.40 10.50 5.90 25.70 18.70 12.90 6.20 91.15%
DPS 0.00 0.00 0.00 8.00 4.00 4.00 4.00 -
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 252.48 164.18 77.47 353.20 265.57 173.95 87.53 102.50%
EPS 5.47 3.51 1.95 8.04 5.72 3.75 1.58 128.67%
DPS 0.00 0.00 0.00 2.50 1.22 1.16 1.02 -
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 0.10 0.20 0.46 0.08 0.09 0.12 0.00 -
P/EPS 4.76 9.24 18.14 3.46 3.96 5.66 0.00 -
EY 21.03 10.82 5.51 28.88 25.27 17.67 0.00 -
DY 0.00 0.00 0.00 8.99 5.41 5.48 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 0.11 0.19 0.43 0.08 0.10 0.12 0.24 -40.52%
P/EPS 5.30 9.05 16.95 3.39 4.44 5.58 13.39 -46.06%
EY 18.85 11.05 5.90 29.54 22.53 17.92 7.47 85.24%
DY 0.00 0.00 0.00 9.20 4.82 5.56 4.82 -
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