[VSTECS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.71%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,250,687 908,917 591,051 278,902 1,271,512 956,045 626,237 58.38%
PBT 40,934 26,899 17,277 9,261 39,367 28,201 18,275 70.94%
Tax -10,791 -7,216 -4,645 -2,235 -10,337 -7,513 -4,673 74.44%
NP 30,143 19,683 12,632 7,026 29,030 20,688 13,602 69.73%
-
NP to SH 30,143 19,683 12,632 7,026 28,927 20,585 13,499 70.59%
-
Tax Rate 26.36% 26.83% 26.89% 24.13% 26.26% 26.64% 25.57% -
Total Cost 1,220,544 889,234 578,419 271,876 1,242,482 935,357 612,635 58.13%
-
Net Worth 172,931 162,024 155,193 153,619 138,444 127,693 115,107 31.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,607 - - - 9,004 4,403 4,185 73.75%
Div Payout % 31.87% - - - 31.13% 21.39% 31.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 172,931 162,024 155,193 153,619 138,444 127,693 115,107 31.07%
NOSH 120,091 120,018 120,304 119,084 112,556 110,080 104,643 9.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.41% 2.17% 2.14% 2.52% 2.28% 2.16% 2.17% -
ROE 17.43% 12.15% 8.14% 4.57% 20.89% 16.12% 11.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,041.44 757.32 491.29 234.20 1,129.67 868.50 598.45 44.53%
EPS 25.10 16.40 10.50 5.90 25.70 18.70 12.90 55.66%
DPS 8.00 0.00 0.00 0.00 8.00 4.00 4.00 58.53%
NAPS 1.44 1.35 1.29 1.29 1.23 1.16 1.10 19.60%
Adjusted Per Share Value based on latest NOSH - 119,084
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 347.41 252.48 164.18 77.47 353.20 265.57 173.95 58.39%
EPS 8.37 5.47 3.51 1.95 8.04 5.72 3.75 70.54%
DPS 2.67 0.00 0.00 0.00 2.50 1.22 1.16 74.06%
NAPS 0.4804 0.4501 0.4311 0.4267 0.3846 0.3547 0.3197 31.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.78 0.97 1.07 0.89 0.74 0.73 -
P/RPS 0.08 0.10 0.20 0.46 0.08 0.09 0.12 -23.62%
P/EPS 3.31 4.76 9.24 18.14 3.46 3.96 5.66 -29.99%
EY 30.24 21.03 10.82 5.51 28.88 25.27 17.67 42.93%
DY 9.64 0.00 0.00 0.00 8.99 5.41 5.48 45.57%
P/NAPS 0.58 0.58 0.75 0.83 0.72 0.64 0.66 -8.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 02/11/11 03/08/11 04/05/11 17/02/11 29/10/10 03/08/10 -
Price 0.93 0.87 0.95 1.00 0.87 0.83 0.72 -
P/RPS 0.09 0.11 0.19 0.43 0.08 0.10 0.12 -17.40%
P/EPS 3.71 5.30 9.05 16.95 3.39 4.44 5.58 -23.76%
EY 26.99 18.85 11.05 5.90 29.54 22.53 17.92 31.29%
DY 8.60 0.00 0.00 0.00 9.20 4.82 5.56 33.64%
P/NAPS 0.65 0.64 0.74 0.78 0.71 0.72 0.65 0.00%

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