[VSTECS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.27%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 465,105 418,790 522,855 451,471 392,011 389,916 357,719 19.10%
PBT 6,493 10,667 12,709 13,093 9,109 10,324 6,676 -1.83%
Tax -1,738 -2,666 -3,320 -3,243 -1,827 -2,809 -1,891 -5.46%
NP 4,755 8,001 9,389 9,850 7,282 7,515 4,785 -0.41%
-
NP to SH 4,755 8,001 9,389 9,850 7,282 7,515 4,785 -0.41%
-
Tax Rate 26.77% 24.99% 26.12% 24.77% 20.06% 27.21% 28.33% -
Total Cost 460,350 410,789 513,466 441,621 384,729 382,401 352,934 19.36%
-
Net Worth 241,200 235,799 233,999 223,200 219,600 212,399 208,799 10.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 14,400 - - 5,400 5,400 - - -
Div Payout % 302.84% - - 54.82% 74.16% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 241,200 235,799 233,999 223,200 219,600 212,399 208,799 10.08%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.02% 1.91% 1.80% 2.18% 1.86% 1.93% 1.34% -
ROE 1.97% 3.39% 4.01% 4.41% 3.32% 3.54% 2.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 258.39 232.66 290.48 250.82 217.78 216.62 198.73 19.10%
EPS 2.60 4.40 5.20 5.50 4.00 4.20 2.70 -2.48%
DPS 8.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.34 1.31 1.30 1.24 1.22 1.18 1.16 10.08%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 129.20 116.33 145.24 125.41 108.89 108.31 99.37 19.10%
EPS 1.32 2.22 2.61 2.74 2.02 2.09 1.33 -0.50%
DPS 4.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.67 0.655 0.65 0.62 0.61 0.59 0.58 10.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.44 1.57 1.54 1.18 1.45 1.36 1.19 -
P/RPS 0.56 0.67 0.53 0.47 0.67 0.63 0.60 -4.49%
P/EPS 54.51 35.32 29.52 21.56 35.84 32.57 44.76 14.02%
EY 1.83 2.83 3.39 4.64 2.79 3.07 2.23 -12.33%
DY 5.56 0.00 0.00 2.54 2.07 0.00 0.00 -
P/NAPS 1.07 1.20 1.18 0.95 1.19 1.15 1.03 2.57%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 04/11/15 05/08/15 07/05/15 11/02/15 05/11/14 06/08/14 07/05/14 -
Price 1.53 1.56 1.69 1.40 1.43 1.65 1.36 -
P/RPS 0.59 0.67 0.58 0.56 0.66 0.76 0.68 -9.02%
P/EPS 57.92 35.10 32.40 25.58 35.35 39.52 51.16 8.61%
EY 1.73 2.85 3.09 3.91 2.83 2.53 1.95 -7.66%
DY 5.23 0.00 0.00 2.14 2.10 0.00 0.00 -
P/NAPS 1.14 1.19 1.30 1.13 1.17 1.40 1.17 -1.71%

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