[VSTECS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.81%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 451,471 392,011 389,916 357,719 361,276 344,192 300,463 31.09%
PBT 13,093 9,109 10,324 6,676 13,069 7,174 7,535 44.38%
Tax -3,243 -1,827 -2,809 -1,891 -3,341 -1,893 -2,037 36.22%
NP 9,850 7,282 7,515 4,785 9,728 5,281 5,498 47.35%
-
NP to SH 9,850 7,282 7,515 4,785 9,728 5,281 5,498 47.35%
-
Tax Rate 24.77% 20.06% 27.21% 28.33% 25.56% 26.39% 27.03% -
Total Cost 441,621 384,729 382,401 352,934 351,548 338,911 294,965 30.77%
-
Net Worth 223,200 219,600 212,399 208,799 205,199 199,800 194,400 9.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,400 5,400 - - 4,500 5,400 - -
Div Payout % 54.82% 74.16% - - 46.26% 102.25% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,200 219,600 212,399 208,799 205,199 199,800 194,400 9.61%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.18% 1.86% 1.93% 1.34% 2.69% 1.53% 1.83% -
ROE 4.41% 3.32% 3.54% 2.29% 4.74% 2.64% 2.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 250.82 217.78 216.62 198.73 200.71 191.22 166.92 31.09%
EPS 5.50 4.00 4.20 2.70 5.40 2.90 3.10 46.40%
DPS 3.00 3.00 0.00 0.00 2.50 3.00 0.00 -
NAPS 1.24 1.22 1.18 1.16 1.14 1.11 1.08 9.61%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 125.41 108.89 108.31 99.37 100.35 95.61 83.46 31.09%
EPS 2.74 2.02 2.09 1.33 2.70 1.47 1.53 47.31%
DPS 1.50 1.50 0.00 0.00 1.25 1.50 0.00 -
NAPS 0.62 0.61 0.59 0.58 0.57 0.555 0.54 9.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.45 1.36 1.19 1.16 1.11 1.17 -
P/RPS 0.47 0.67 0.63 0.60 0.58 0.58 0.70 -23.26%
P/EPS 21.56 35.84 32.57 44.76 21.46 37.83 38.30 -31.75%
EY 4.64 2.79 3.07 2.23 4.66 2.64 2.61 46.59%
DY 2.54 2.07 0.00 0.00 2.16 2.70 0.00 -
P/NAPS 0.95 1.19 1.15 1.03 1.02 1.00 1.08 -8.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 05/11/14 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 -
Price 1.40 1.43 1.65 1.36 1.16 1.36 1.20 -
P/RPS 0.56 0.66 0.76 0.68 0.58 0.71 0.72 -15.38%
P/EPS 25.58 35.35 39.52 51.16 21.46 46.35 39.29 -24.82%
EY 3.91 2.83 2.53 1.95 4.66 2.16 2.55 32.86%
DY 2.14 2.10 0.00 0.00 2.16 2.21 0.00 -
P/NAPS 1.13 1.17 1.40 1.17 1.02 1.23 1.11 1.19%

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