[VSTECS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.61%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 361,276 344,192 300,463 320,335 333,537 327,937 309,259 10.88%
PBT 13,069 7,174 7,535 8,804 12,853 8,589 7,521 44.39%
Tax -3,341 -1,893 -2,037 -2,423 -3,242 -2,052 -1,906 45.23%
NP 9,728 5,281 5,498 6,381 9,611 6,537 5,615 44.10%
-
NP to SH 9,728 5,281 5,498 6,381 9,611 6,537 5,615 44.10%
-
Tax Rate 25.56% 26.39% 27.03% 27.52% 25.22% 23.89% 25.34% -
Total Cost 351,548 338,911 294,965 313,954 323,926 321,400 303,644 10.22%
-
Net Worth 205,199 199,800 194,400 194,400 187,199 183,599 176,400 10.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,500 5,400 - - 4,500 3,600 - -
Div Payout % 46.26% 102.25% - - 46.82% 55.07% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,199 199,800 194,400 194,400 187,199 183,599 176,400 10.57%
NOSH 180,000 180,000 180,000 180,000 180,000 120,000 120,000 30.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.69% 1.53% 1.83% 1.99% 2.88% 1.99% 1.82% -
ROE 4.74% 2.64% 2.83% 3.28% 5.13% 3.56% 3.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 200.71 191.22 166.92 177.96 185.30 273.28 257.72 -15.31%
EPS 5.40 2.90 3.10 3.50 5.30 5.40 4.70 9.66%
DPS 2.50 3.00 0.00 0.00 2.50 3.00 0.00 -
NAPS 1.14 1.11 1.08 1.08 1.04 1.53 1.47 -15.55%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 100.35 95.61 83.46 88.98 92.65 91.09 85.91 10.88%
EPS 2.70 1.47 1.53 1.77 2.67 1.82 1.56 44.00%
DPS 1.25 1.50 0.00 0.00 1.25 1.00 0.00 -
NAPS 0.57 0.555 0.54 0.54 0.52 0.51 0.49 10.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.16 1.11 1.17 1.06 1.04 1.07 1.01 -
P/RPS 0.58 0.58 0.70 0.60 0.56 0.39 0.39 30.19%
P/EPS 21.46 37.83 38.30 29.90 19.48 19.64 21.59 -0.40%
EY 4.66 2.64 2.61 3.34 5.13 5.09 4.63 0.43%
DY 2.16 2.70 0.00 0.00 2.40 2.80 0.00 -
P/NAPS 1.02 1.00 1.08 0.98 1.00 0.70 0.69 29.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 -
Price 1.16 1.36 1.20 1.17 1.02 1.09 1.07 -
P/RPS 0.58 0.71 0.72 0.66 0.55 0.40 0.42 23.93%
P/EPS 21.46 46.35 39.29 33.00 19.10 20.01 22.87 -4.14%
EY 4.66 2.16 2.55 3.03 5.23 5.00 4.37 4.36%
DY 2.16 2.21 0.00 0.00 2.45 2.75 0.00 -
P/NAPS 1.02 1.23 1.11 1.08 0.98 0.71 0.73 24.90%

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