[VSTECS] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 48.35%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 327,937 309,259 305,387 341,770 317,866 312,149 278,902 11.36%
PBT 8,589 7,521 11,288 14,035 9,622 8,016 9,261 -4.88%
Tax -2,052 -1,906 -3,187 -3,575 -2,571 -2,410 -2,235 -5.52%
NP 6,537 5,615 8,101 10,460 7,051 5,606 7,026 -4.68%
-
NP to SH 6,537 5,615 8,101 10,460 7,051 5,606 7,026 -4.68%
-
Tax Rate 23.89% 25.34% 28.23% 25.47% 26.72% 30.06% 24.13% -
Total Cost 321,400 303,644 297,286 331,310 310,815 306,543 271,876 11.76%
-
Net Worth 183,599 176,400 179,889 173,131 161,336 153,866 153,619 12.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,600 - - 9,618 - - - -
Div Payout % 55.07% - - 91.95% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,599 176,400 179,889 173,131 161,336 153,866 153,619 12.58%
NOSH 120,000 120,000 119,132 120,229 119,508 119,276 119,084 0.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.99% 1.82% 2.65% 3.06% 2.22% 1.80% 2.52% -
ROE 3.56% 3.18% 4.50% 6.04% 4.37% 3.64% 4.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 273.28 257.72 256.34 284.26 265.98 261.70 234.20 10.80%
EPS 5.40 4.70 6.80 8.70 5.90 4.70 5.90 -5.71%
DPS 3.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.51 1.44 1.35 1.29 1.29 12.01%
Adjusted Per Share Value based on latest NOSH - 120,229
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.09 85.91 84.83 94.94 88.30 86.71 77.47 11.36%
EPS 1.82 1.56 2.25 2.91 1.96 1.56 1.95 -4.48%
DPS 1.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.4997 0.4809 0.4482 0.4274 0.4267 12.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.07 1.01 1.03 0.83 0.78 0.97 1.07 -
P/RPS 0.39 0.39 0.40 0.29 0.29 0.37 0.46 -10.39%
P/EPS 19.64 21.59 15.15 9.54 13.22 20.64 18.14 5.42%
EY 5.09 4.63 6.60 10.48 7.56 4.85 5.51 -5.13%
DY 2.80 0.00 0.00 9.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.68 0.58 0.58 0.75 0.83 -10.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 -
Price 1.09 1.07 1.05 0.93 0.87 0.95 1.00 -
P/RPS 0.40 0.42 0.41 0.33 0.33 0.36 0.43 -4.69%
P/EPS 20.01 22.87 15.44 10.69 14.75 20.21 16.95 11.66%
EY 5.00 4.37 6.48 9.35 6.78 4.95 5.90 -10.42%
DY 2.75 0.00 0.00 8.60 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.70 0.65 0.64 0.74 0.78 -6.06%

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