[VSTECS] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -20.21%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 305,387 341,770 317,866 312,149 278,902 315,467 329,808 -4.99%
PBT 11,288 14,035 9,622 8,016 9,261 11,166 9,926 8.94%
Tax -3,187 -3,575 -2,571 -2,410 -2,235 -2,824 -2,840 7.98%
NP 8,101 10,460 7,051 5,606 7,026 8,342 7,086 9.32%
-
NP to SH 8,101 10,460 7,051 5,606 7,026 8,342 7,086 9.32%
-
Tax Rate 28.23% 25.47% 26.72% 30.06% 24.13% 25.29% 28.61% -
Total Cost 297,286 331,310 310,815 306,543 271,876 307,125 322,722 -5.32%
-
Net Worth 179,889 173,131 161,336 153,866 153,619 146,580 139,317 18.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,618 - - - 4,766 - -
Div Payout % - 91.95% - - - 57.14% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 179,889 173,131 161,336 153,866 153,619 146,580 139,317 18.55%
NOSH 119,132 120,229 119,508 119,276 119,084 119,171 120,101 -0.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.65% 3.06% 2.22% 1.80% 2.52% 2.64% 2.15% -
ROE 4.50% 6.04% 4.37% 3.64% 4.57% 5.69% 5.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 256.34 284.26 265.98 261.70 234.20 264.72 274.61 -4.48%
EPS 6.80 8.70 5.90 4.70 5.90 7.00 5.90 9.91%
DPS 0.00 8.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.51 1.44 1.35 1.29 1.29 1.23 1.16 19.20%
Adjusted Per Share Value based on latest NOSH - 119,276
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.83 94.94 88.30 86.71 77.47 87.63 91.61 -4.99%
EPS 2.25 2.91 1.96 1.56 1.95 2.32 1.97 9.25%
DPS 0.00 2.67 0.00 0.00 0.00 1.32 0.00 -
NAPS 0.4997 0.4809 0.4482 0.4274 0.4267 0.4072 0.387 18.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.03 0.83 0.78 0.97 1.07 0.89 0.74 -
P/RPS 0.40 0.29 0.29 0.37 0.46 0.34 0.27 29.92%
P/EPS 15.15 9.54 13.22 20.64 18.14 12.71 12.54 13.42%
EY 6.60 10.48 7.56 4.85 5.51 7.87 7.97 -11.80%
DY 0.00 9.64 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.68 0.58 0.58 0.75 0.83 0.72 0.64 4.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 17/02/11 29/10/10 -
Price 1.05 0.93 0.87 0.95 1.00 0.87 0.83 -
P/RPS 0.41 0.33 0.33 0.36 0.43 0.33 0.30 23.12%
P/EPS 15.44 10.69 14.75 20.21 16.95 12.43 14.07 6.38%
EY 6.48 9.35 6.78 4.95 5.90 8.05 7.11 -5.99%
DY 0.00 8.60 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.70 0.65 0.64 0.74 0.78 0.71 0.72 -1.85%

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