[VSTECS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 47.02%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 344,192 300,463 320,335 333,537 327,937 309,259 305,387 8.29%
PBT 7,174 7,535 8,804 12,853 8,589 7,521 11,288 -26.05%
Tax -1,893 -2,037 -2,423 -3,242 -2,052 -1,906 -3,187 -29.31%
NP 5,281 5,498 6,381 9,611 6,537 5,615 8,101 -24.79%
-
NP to SH 5,281 5,498 6,381 9,611 6,537 5,615 8,101 -24.79%
-
Tax Rate 26.39% 27.03% 27.52% 25.22% 23.89% 25.34% 28.23% -
Total Cost 338,911 294,965 313,954 323,926 321,400 303,644 297,286 9.12%
-
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,400 - - 4,500 3,600 - - -
Div Payout % 102.25% - - 46.82% 55.07% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
NOSH 180,000 180,000 180,000 180,000 120,000 120,000 119,132 31.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.53% 1.83% 1.99% 2.88% 1.99% 1.82% 2.65% -
ROE 2.64% 2.83% 3.28% 5.13% 3.56% 3.18% 4.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 191.22 166.92 177.96 185.30 273.28 257.72 256.34 -17.73%
EPS 2.90 3.10 3.50 5.30 5.40 4.70 6.80 -43.31%
DPS 3.00 0.00 0.00 2.50 3.00 0.00 0.00 -
NAPS 1.11 1.08 1.08 1.04 1.53 1.47 1.51 -18.53%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.61 83.46 88.98 92.65 91.09 85.91 84.83 8.29%
EPS 1.47 1.53 1.77 2.67 1.82 1.56 2.25 -24.68%
DPS 1.50 0.00 0.00 1.25 1.00 0.00 0.00 -
NAPS 0.555 0.54 0.54 0.52 0.51 0.49 0.4997 7.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.11 1.17 1.06 1.04 1.07 1.01 1.03 -
P/RPS 0.58 0.70 0.60 0.56 0.39 0.39 0.40 28.07%
P/EPS 37.83 38.30 29.90 19.48 19.64 21.59 15.15 83.95%
EY 2.64 2.61 3.34 5.13 5.09 4.63 6.60 -45.68%
DY 2.70 0.00 0.00 2.40 2.80 0.00 0.00 -
P/NAPS 1.00 1.08 0.98 1.00 0.70 0.69 0.68 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 09/05/12 -
Price 1.36 1.20 1.17 1.02 1.09 1.07 1.05 -
P/RPS 0.71 0.72 0.66 0.55 0.40 0.42 0.41 44.15%
P/EPS 46.35 39.29 33.00 19.10 20.01 22.87 15.44 107.95%
EY 2.16 2.55 3.03 5.23 5.00 4.37 6.48 -51.89%
DY 2.21 0.00 0.00 2.45 2.75 0.00 0.00 -
P/NAPS 1.23 1.11 1.08 0.98 0.71 0.73 0.70 45.56%

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