[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 47.45%
YoY- -0.93%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 964,990 620,798 320,335 1,276,120 942,583 614,646 305,387 115.18%
PBT 23,513 16,339 8,804 40,251 27,398 18,809 11,288 63.02%
Tax -6,353 -4,460 -2,423 -10,387 -7,145 -5,093 -3,187 58.32%
NP 17,160 11,879 6,381 29,864 20,253 13,716 8,101 64.86%
-
NP to SH 17,160 11,879 6,381 29,864 20,253 13,716 8,101 64.86%
-
Tax Rate 27.02% 27.30% 27.52% 25.81% 26.08% 27.08% 28.23% -
Total Cost 947,830 608,919 313,954 1,246,256 922,330 600,930 297,286 116.46%
-
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,400 - - 9,900 3,600 - - -
Div Payout % 31.47% - - 33.15% 17.78% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
NOSH 180,000 180,000 180,000 180,000 120,000 120,000 119,132 31.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.78% 1.91% 1.99% 2.34% 2.15% 2.23% 2.65% -
ROE 8.59% 6.11% 3.28% 15.95% 11.03% 7.78% 4.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 536.11 344.89 177.96 708.96 785.49 512.21 256.34 63.46%
EPS 9.50 6.60 3.50 16.60 16.90 11.40 6.80 24.94%
DPS 3.00 0.00 0.00 5.50 3.00 0.00 0.00 -
NAPS 1.11 1.08 1.08 1.04 1.53 1.47 1.51 -18.53%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 268.05 172.44 88.98 354.48 261.83 170.74 84.83 115.18%
EPS 4.77 3.30 1.77 8.30 5.63 3.81 2.25 64.95%
DPS 1.50 0.00 0.00 2.75 1.00 0.00 0.00 -
NAPS 0.555 0.54 0.54 0.52 0.51 0.49 0.4997 7.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.11 1.17 1.06 1.04 1.07 1.01 1.03 -
P/RPS 0.21 0.34 0.60 0.15 0.14 0.20 0.40 -34.89%
P/EPS 11.64 17.73 29.90 6.27 6.34 8.84 15.15 -16.09%
EY 8.59 5.64 3.34 15.95 15.77 11.32 6.60 19.18%
DY 2.70 0.00 0.00 5.29 2.80 0.00 0.00 -
P/NAPS 1.00 1.08 0.98 1.00 0.70 0.69 0.68 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 09/05/12 -
Price 1.36 1.20 1.17 1.02 1.09 1.07 1.05 -
P/RPS 0.25 0.35 0.66 0.14 0.14 0.21 0.41 -28.07%
P/EPS 14.27 18.18 33.00 6.15 6.46 9.36 15.44 -5.11%
EY 7.01 5.50 3.03 16.27 15.48 10.68 6.48 5.37%
DY 2.21 0.00 0.00 5.39 2.75 0.00 0.00 -
P/NAPS 1.23 1.11 1.08 0.98 0.71 0.73 0.70 45.56%

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