[VSTECS] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -50.48%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 551,579 436,908 400,181 434,715 496,549 465,105 418,790 20.05%
PBT 16,719 8,341 8,327 6,984 13,745 6,493 10,667 34.74%
Tax -4,142 -2,195 -2,030 -1,862 -3,402 -1,738 -2,666 33.96%
NP 12,577 6,146 6,297 5,122 10,343 4,755 8,001 35.00%
-
NP to SH 12,577 6,146 6,297 5,122 10,343 4,755 8,001 35.00%
-
Tax Rate 24.77% 26.32% 24.38% 26.66% 24.75% 26.77% 24.99% -
Total Cost 539,002 430,762 393,884 429,593 486,206 460,350 410,789 19.75%
-
Net Worth 255,599 248,399 243,000 241,200 237,600 241,200 235,799 5.49%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,400 5,400 - - 5,400 14,400 - -
Div Payout % 42.94% 87.86% - - 52.21% 302.84% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 255,599 248,399 243,000 241,200 237,600 241,200 235,799 5.49%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.28% 1.41% 1.57% 1.18% 2.08% 1.02% 1.91% -
ROE 4.92% 2.47% 2.59% 2.12% 4.35% 1.97% 3.39% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 306.43 242.73 222.32 241.51 275.86 258.39 232.66 20.05%
EPS 7.00 3.40 3.50 2.80 5.70 2.60 4.40 36.08%
DPS 3.00 3.00 0.00 0.00 3.00 8.00 0.00 -
NAPS 1.42 1.38 1.35 1.34 1.32 1.34 1.31 5.49%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 153.22 121.36 111.16 120.75 137.93 129.20 116.33 20.05%
EPS 3.49 1.71 1.75 1.42 2.87 1.32 2.22 35.01%
DPS 1.50 1.50 0.00 0.00 1.50 4.00 0.00 -
NAPS 0.71 0.69 0.675 0.67 0.66 0.67 0.655 5.49%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.40 1.48 1.53 1.71 1.56 1.44 1.57 -
P/RPS 0.46 0.61 0.69 0.71 0.57 0.56 0.67 -22.08%
P/EPS 20.04 43.35 43.74 60.09 27.15 54.51 35.32 -31.34%
EY 4.99 2.31 2.29 1.66 3.68 1.83 2.83 45.70%
DY 2.14 2.03 0.00 0.00 1.92 5.56 0.00 -
P/NAPS 0.99 1.07 1.13 1.28 1.18 1.07 1.20 -11.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 15/02/17 03/11/16 03/08/16 05/05/16 23/02/16 04/11/15 05/08/15 -
Price 1.39 1.47 1.53 1.65 1.55 1.53 1.56 -
P/RPS 0.45 0.61 0.69 0.68 0.56 0.59 0.67 -23.21%
P/EPS 19.89 43.05 43.74 57.99 26.97 57.92 35.10 -31.40%
EY 5.03 2.32 2.29 1.72 3.71 1.73 2.85 45.79%
DY 2.16 2.04 0.00 0.00 1.94 5.23 0.00 -
P/NAPS 0.98 1.07 1.13 1.23 1.17 1.14 1.19 -12.08%

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