[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 53.14%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 942,583 614,646 305,387 1,250,687 908,917 591,051 278,902 124.70%
PBT 27,398 18,809 11,288 40,934 26,899 17,277 9,261 105.67%
Tax -7,145 -5,093 -3,187 -10,791 -7,216 -4,645 -2,235 116.55%
NP 20,253 13,716 8,101 30,143 19,683 12,632 7,026 102.15%
-
NP to SH 20,253 13,716 8,101 30,143 19,683 12,632 7,026 102.15%
-
Tax Rate 26.08% 27.08% 28.23% 26.36% 26.83% 26.89% 24.13% -
Total Cost 922,330 600,930 297,286 1,220,544 889,234 578,419 271,876 125.27%
-
Net Worth 183,599 176,400 179,889 172,931 162,024 155,193 153,619 12.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,600 - - 9,607 - - - -
Div Payout % 17.78% - - 31.87% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,599 176,400 179,889 172,931 162,024 155,193 153,619 12.58%
NOSH 120,000 120,000 119,132 120,091 120,018 120,304 119,084 0.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.15% 2.23% 2.65% 2.41% 2.17% 2.14% 2.52% -
ROE 11.03% 7.78% 4.50% 17.43% 12.15% 8.14% 4.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 785.49 512.21 256.34 1,041.44 757.32 491.29 234.20 123.56%
EPS 16.90 11.40 6.80 25.10 16.40 10.50 5.90 101.30%
DPS 3.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.51 1.44 1.35 1.29 1.29 12.01%
Adjusted Per Share Value based on latest NOSH - 120,229
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 261.83 170.74 84.83 347.41 252.48 164.18 77.47 124.71%
EPS 5.63 3.81 2.25 8.37 5.47 3.51 1.95 102.36%
DPS 1.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.4997 0.4804 0.4501 0.4311 0.4267 12.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.07 1.01 1.03 0.83 0.78 0.97 1.07 -
P/RPS 0.14 0.20 0.40 0.08 0.10 0.20 0.46 -54.65%
P/EPS 6.34 8.84 15.15 3.31 4.76 9.24 18.14 -50.28%
EY 15.77 11.32 6.60 30.24 21.03 10.82 5.51 101.19%
DY 2.80 0.00 0.00 9.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.68 0.58 0.58 0.75 0.83 -10.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 -
Price 1.09 1.07 1.05 0.93 0.87 0.95 1.00 -
P/RPS 0.14 0.21 0.41 0.09 0.11 0.19 0.43 -52.57%
P/EPS 6.46 9.36 15.44 3.71 5.30 9.05 16.95 -47.34%
EY 15.48 10.68 6.48 26.99 18.85 11.05 5.90 89.89%
DY 2.75 0.00 0.00 8.60 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.70 0.65 0.64 0.74 0.78 -6.06%

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