[VSTECS] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 104.64%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 446,160 447,559 456,787 551,579 436,908 400,181 434,715 1.74%
PBT 7,212 6,706 6,550 16,719 8,341 8,327 6,984 2.16%
Tax -2,325 -1,696 -1,729 -4,142 -2,195 -2,030 -1,862 15.94%
NP 4,887 5,010 4,821 12,577 6,146 6,297 5,122 -3.07%
-
NP to SH 4,887 5,010 4,821 12,577 6,146 6,297 5,122 -3.07%
-
Tax Rate 32.24% 25.29% 26.40% 24.77% 26.32% 24.38% 26.66% -
Total Cost 441,273 442,549 451,966 539,002 430,762 393,884 429,593 1.80%
-
Net Worth 264,600 261,000 261,000 255,599 248,399 243,000 241,200 6.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,500 - - 5,400 5,400 - - -
Div Payout % 92.08% - - 42.94% 87.86% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 264,600 261,000 261,000 255,599 248,399 243,000 241,200 6.36%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.10% 1.12% 1.06% 2.28% 1.41% 1.57% 1.18% -
ROE 1.85% 1.92% 1.85% 4.92% 2.47% 2.59% 2.12% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 247.87 248.64 253.77 306.43 242.73 222.32 241.51 1.74%
EPS 2.70 2.80 2.70 7.00 3.40 3.50 2.80 -2.39%
DPS 2.50 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.47 1.45 1.45 1.42 1.38 1.35 1.34 6.36%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 123.93 124.32 126.89 153.22 121.36 111.16 120.75 1.74%
EPS 1.36 1.39 1.34 3.49 1.71 1.75 1.42 -2.83%
DPS 1.25 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.735 0.725 0.725 0.71 0.69 0.675 0.67 6.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.39 1.46 1.54 1.40 1.48 1.53 1.71 -
P/RPS 0.56 0.59 0.61 0.46 0.61 0.69 0.71 -14.62%
P/EPS 51.20 52.46 57.50 20.04 43.35 43.74 60.09 -10.11%
EY 1.95 1.91 1.74 4.99 2.31 2.29 1.66 11.32%
DY 1.80 0.00 0.00 2.14 2.03 0.00 0.00 -
P/NAPS 0.95 1.01 1.06 0.99 1.07 1.13 1.28 -18.01%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 02/11/17 10/08/17 18/05/17 15/02/17 03/11/16 03/08/16 05/05/16 -
Price 1.37 1.45 1.55 1.39 1.47 1.53 1.65 -
P/RPS 0.55 0.58 0.61 0.45 0.61 0.69 0.68 -13.17%
P/EPS 50.46 52.10 57.87 19.89 43.05 43.74 57.99 -8.84%
EY 1.98 1.92 1.73 5.03 2.32 2.29 1.72 9.82%
DY 1.82 0.00 0.00 2.16 2.04 0.00 0.00 -
P/NAPS 0.93 1.00 1.07 0.98 1.07 1.13 1.23 -16.99%

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