[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.69%
YoY- -9.97%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,139,646 747,635 357,719 1,326,266 964,990 620,798 320,335 132.86%
PBT 26,109 17,000 6,676 36,582 23,513 16,339 8,804 106.27%
Tax -6,527 -4,700 -1,891 -9,694 -6,353 -4,460 -2,423 93.48%
NP 19,582 12,300 4,785 26,888 17,160 11,879 6,381 111.03%
-
NP to SH 19,582 12,300 4,785 26,888 17,160 11,879 6,381 111.03%
-
Tax Rate 25.00% 27.65% 28.33% 26.50% 27.02% 27.30% 27.52% -
Total Cost 1,120,064 735,335 352,934 1,299,378 947,830 608,919 313,954 133.30%
-
Net Worth 219,600 212,399 208,799 205,199 199,800 194,400 194,400 8.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,400 - - 9,900 5,400 - - -
Div Payout % 27.58% - - 36.82% 31.47% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 219,600 212,399 208,799 205,199 199,800 194,400 194,400 8.45%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.72% 1.65% 1.34% 2.03% 1.78% 1.91% 1.99% -
ROE 8.92% 5.79% 2.29% 13.10% 8.59% 6.11% 3.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 633.14 415.35 198.73 736.81 536.11 344.89 177.96 132.87%
EPS 10.90 6.80 2.70 14.90 9.50 6.60 3.50 113.11%
DPS 3.00 0.00 0.00 5.50 3.00 0.00 0.00 -
NAPS 1.22 1.18 1.16 1.14 1.11 1.08 1.08 8.45%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 316.57 207.68 99.37 368.41 268.05 172.44 88.98 132.87%
EPS 5.44 3.42 1.33 7.47 4.77 3.30 1.77 111.24%
DPS 1.50 0.00 0.00 2.75 1.50 0.00 0.00 -
NAPS 0.61 0.59 0.58 0.57 0.555 0.54 0.54 8.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.36 1.19 1.16 1.11 1.17 1.06 -
P/RPS 0.23 0.33 0.60 0.16 0.21 0.34 0.60 -47.19%
P/EPS 13.33 19.90 44.76 7.77 11.64 17.73 29.90 -41.61%
EY 7.50 5.02 2.23 12.88 8.59 5.64 3.34 71.39%
DY 2.07 0.00 0.00 4.74 2.70 0.00 0.00 -
P/NAPS 1.19 1.15 1.03 1.02 1.00 1.08 0.98 13.80%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 07/05/13 -
Price 1.43 1.65 1.36 1.16 1.36 1.20 1.17 -
P/RPS 0.23 0.40 0.68 0.16 0.25 0.35 0.66 -50.44%
P/EPS 13.14 24.15 51.16 7.77 14.27 18.18 33.00 -45.84%
EY 7.61 4.14 1.95 12.88 7.01 5.50 3.03 84.66%
DY 2.10 0.00 0.00 4.74 2.21 0.00 0.00 -
P/NAPS 1.17 1.40 1.17 1.02 1.23 1.11 1.08 5.47%

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