[VSTECS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.42%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,363,650 1,326,266 1,298,527 1,282,272 1,291,068 1,276,120 1,284,353 4.07%
PBT 34,454 36,582 36,366 37,781 37,767 40,251 41,433 -11.58%
Tax -9,162 -9,694 -9,595 -9,754 -9,623 -10,387 -10,720 -9.94%
NP 25,292 26,888 26,771 28,027 28,144 29,864 30,713 -12.15%
-
NP to SH 25,292 26,888 26,771 28,027 28,144 29,864 30,713 -12.15%
-
Tax Rate 26.59% 26.50% 26.38% 25.82% 25.48% 25.81% 25.87% -
Total Cost 1,338,358 1,299,378 1,271,756 1,254,245 1,262,924 1,246,256 1,253,640 4.46%
-
Net Worth 208,799 205,199 199,800 194,400 194,400 187,199 183,599 8.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,900 9,900 9,900 8,100 8,100 8,100 13,218 -17.54%
Div Payout % 39.14% 36.82% 36.98% 28.90% 28.78% 27.12% 43.04% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 208,799 205,199 199,800 194,400 194,400 187,199 183,599 8.96%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 120,000 31.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.85% 2.03% 2.06% 2.19% 2.18% 2.34% 2.39% -
ROE 12.11% 13.10% 13.40% 14.42% 14.48% 15.95% 16.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 757.58 736.81 721.40 712.37 717.26 708.96 1,070.29 -20.59%
EPS 14.05 14.94 14.87 15.57 15.64 16.59 25.59 -32.97%
DPS 5.50 5.50 5.50 4.50 4.50 4.50 11.00 -37.03%
NAPS 1.16 1.14 1.11 1.08 1.08 1.04 1.53 -16.86%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 378.79 368.41 360.70 356.19 358.63 354.48 356.76 4.07%
EPS 7.03 7.47 7.44 7.79 7.82 8.30 8.53 -12.10%
DPS 2.75 2.75 2.75 2.25 2.25 2.25 3.67 -17.51%
NAPS 0.58 0.57 0.555 0.54 0.54 0.52 0.51 8.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.19 1.16 1.11 1.17 1.06 1.04 1.07 -
P/RPS 0.16 0.16 0.15 0.16 0.15 0.15 0.10 36.83%
P/EPS 8.47 7.77 7.46 7.51 6.78 6.27 4.18 60.19%
EY 11.81 12.88 13.40 13.31 14.75 15.95 23.92 -37.55%
DY 4.62 4.74 4.95 3.85 4.25 4.33 10.28 -41.35%
P/NAPS 1.03 1.02 1.00 1.08 0.98 1.00 0.70 29.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 13/02/14 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 -
Price 1.36 1.16 1.36 1.20 1.17 1.02 1.09 -
P/RPS 0.18 0.16 0.19 0.17 0.16 0.14 0.10 48.02%
P/EPS 9.68 7.77 9.14 7.71 7.48 6.15 4.26 72.92%
EY 10.33 12.88 10.94 12.98 13.36 16.27 23.48 -42.18%
DY 4.04 4.74 4.04 3.75 3.85 4.41 10.09 -45.70%
P/NAPS 1.17 1.02 1.23 1.11 1.08 0.98 0.71 39.55%

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