[VSTECS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.95%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 389,916 357,719 361,276 344,192 300,463 320,335 333,537 11.00%
PBT 10,324 6,676 13,069 7,174 7,535 8,804 12,853 -13.62%
Tax -2,809 -1,891 -3,341 -1,893 -2,037 -2,423 -3,242 -9.13%
NP 7,515 4,785 9,728 5,281 5,498 6,381 9,611 -15.16%
-
NP to SH 7,515 4,785 9,728 5,281 5,498 6,381 9,611 -15.16%
-
Tax Rate 27.21% 28.33% 25.56% 26.39% 27.03% 27.52% 25.22% -
Total Cost 382,401 352,934 351,548 338,911 294,965 313,954 323,926 11.73%
-
Net Worth 212,399 208,799 205,199 199,800 194,400 194,400 187,199 8.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,500 5,400 - - 4,500 -
Div Payout % - - 46.26% 102.25% - - 46.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 212,399 208,799 205,199 199,800 194,400 194,400 187,199 8.80%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.93% 1.34% 2.69% 1.53% 1.83% 1.99% 2.88% -
ROE 3.54% 2.29% 4.74% 2.64% 2.83% 3.28% 5.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 216.62 198.73 200.71 191.22 166.92 177.96 185.30 11.00%
EPS 4.20 2.70 5.40 2.90 3.10 3.50 5.30 -14.40%
DPS 0.00 0.00 2.50 3.00 0.00 0.00 2.50 -
NAPS 1.18 1.16 1.14 1.11 1.08 1.08 1.04 8.80%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.31 99.37 100.35 95.61 83.46 88.98 92.65 11.00%
EPS 2.09 1.33 2.70 1.47 1.53 1.77 2.67 -15.10%
DPS 0.00 0.00 1.25 1.50 0.00 0.00 1.25 -
NAPS 0.59 0.58 0.57 0.555 0.54 0.54 0.52 8.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.36 1.19 1.16 1.11 1.17 1.06 1.04 -
P/RPS 0.63 0.60 0.58 0.58 0.70 0.60 0.56 8.19%
P/EPS 32.57 44.76 21.46 37.83 38.30 29.90 19.48 41.00%
EY 3.07 2.23 4.66 2.64 2.61 3.34 5.13 -29.05%
DY 0.00 0.00 2.16 2.70 0.00 0.00 2.40 -
P/NAPS 1.15 1.03 1.02 1.00 1.08 0.98 1.00 9.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 07/05/13 20/02/13 -
Price 1.65 1.36 1.16 1.36 1.20 1.17 1.02 -
P/RPS 0.76 0.68 0.58 0.71 0.72 0.66 0.55 24.13%
P/EPS 39.52 51.16 21.46 46.35 39.29 33.00 19.10 62.59%
EY 2.53 1.95 4.66 2.16 2.55 3.03 5.23 -38.45%
DY 0.00 0.00 2.16 2.21 0.00 0.00 2.45 -
P/NAPS 1.40 1.17 1.02 1.23 1.11 1.08 0.98 26.92%

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