[VSTECS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.26%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,277,172 1,250,687 1,224,384 1,236,326 1,235,317 1,271,512 956,045 21.27%
PBT 42,961 40,934 38,065 38,369 40,932 39,367 28,201 32.36%
Tax -11,743 -10,791 -10,040 -10,309 -10,675 -10,337 -7,513 34.64%
NP 31,218 30,143 28,025 28,060 30,257 29,030 20,688 31.52%
-
NP to SH 31,218 30,143 28,025 28,060 30,257 28,927 20,585 31.96%
-
Tax Rate 27.33% 26.36% 26.38% 26.87% 26.08% 26.26% 26.64% -
Total Cost 1,245,954 1,220,544 1,196,359 1,208,266 1,205,060 1,242,482 935,357 21.04%
-
Net Worth 179,889 173,131 161,336 153,866 153,619 146,580 139,317 18.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,618 9,618 4,766 4,766 4,766 8,441 - -
Div Payout % 30.81% 31.91% 17.01% 16.99% 15.75% 29.18% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 179,889 173,131 161,336 153,866 153,619 146,580 139,317 18.55%
NOSH 119,132 120,229 119,508 119,276 119,084 119,171 120,101 -0.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.44% 2.41% 2.29% 2.27% 2.45% 2.28% 2.16% -
ROE 17.35% 17.41% 17.37% 18.24% 19.70% 19.73% 14.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,072.06 1,040.25 1,024.52 1,036.52 1,037.34 1,066.96 796.03 21.93%
EPS 26.20 25.07 23.45 23.53 25.41 24.27 17.14 32.66%
DPS 8.00 8.00 4.00 4.00 4.00 7.08 0.00 -
NAPS 1.51 1.44 1.35 1.29 1.29 1.23 1.16 19.20%
Adjusted Per Share Value based on latest NOSH - 119,276
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 354.77 347.41 340.11 343.42 343.14 353.20 265.57 21.27%
EPS 8.67 8.37 7.78 7.79 8.40 8.04 5.72 31.91%
DPS 2.67 2.67 1.32 1.32 1.32 2.34 0.00 -
NAPS 0.4997 0.4809 0.4482 0.4274 0.4267 0.4072 0.387 18.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.03 0.83 0.78 0.97 1.07 0.89 0.74 -
P/RPS 0.10 0.08 0.08 0.09 0.10 0.08 0.09 7.26%
P/EPS 3.93 3.31 3.33 4.12 4.21 3.67 4.32 -6.10%
EY 25.44 30.21 30.06 24.25 23.75 27.27 23.16 6.45%
DY 7.77 9.64 5.13 4.12 3.74 7.96 0.00 -
P/NAPS 0.68 0.58 0.58 0.75 0.83 0.72 0.64 4.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 17/02/11 - -
Price 1.05 0.93 0.87 0.95 1.00 0.87 0.00 -
P/RPS 0.10 0.09 0.08 0.09 0.10 0.08 0.00 -
P/EPS 4.01 3.71 3.71 4.04 3.94 3.58 0.00 -
EY 24.96 26.96 26.95 24.76 25.41 27.90 0.00 -
DY 7.62 8.60 4.60 4.21 4.00 8.14 0.00 -
P/NAPS 0.70 0.65 0.64 0.74 0.78 0.71 0.00 -

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