[VSTECS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.97%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,756,253 1,591,117 1,500,922 1,453,103 1,363,650 1,326,266 1,298,527 22.32%
PBT 45,235 39,202 39,178 37,243 34,454 36,582 36,366 15.67%
Tax -11,199 -9,770 -9,868 -9,934 -9,162 -9,694 -9,595 10.86%
NP 34,036 29,432 29,310 27,309 25,292 26,888 26,771 17.37%
-
NP to SH 34,036 29,432 29,310 27,309 25,292 26,888 26,771 17.37%
-
Tax Rate 24.76% 24.92% 25.19% 26.67% 26.59% 26.50% 26.38% -
Total Cost 1,722,217 1,561,685 1,471,612 1,425,794 1,338,358 1,299,378 1,271,756 22.42%
-
Net Worth 233,999 223,200 219,600 212,399 208,799 205,199 199,800 11.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 10,800 10,800 9,900 9,900 9,900 9,900 9,900 5.97%
Div Payout % 31.73% 36.69% 33.78% 36.25% 39.14% 36.82% 36.98% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 233,999 223,200 219,600 212,399 208,799 205,199 199,800 11.11%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.94% 1.85% 1.95% 1.88% 1.85% 2.03% 2.06% -
ROE 14.55% 13.19% 13.35% 12.86% 12.11% 13.10% 13.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 975.70 883.95 833.85 807.28 757.58 736.81 721.40 22.32%
EPS 18.91 16.35 16.28 15.17 14.05 14.94 14.87 17.39%
DPS 6.00 6.00 5.50 5.50 5.50 5.50 5.50 5.97%
NAPS 1.30 1.24 1.22 1.18 1.16 1.14 1.11 11.11%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 487.85 441.98 416.92 403.64 378.79 368.41 360.70 22.32%
EPS 9.45 8.18 8.14 7.59 7.03 7.47 7.44 17.30%
DPS 3.00 3.00 2.75 2.75 2.75 2.75 2.75 5.97%
NAPS 0.65 0.62 0.61 0.59 0.58 0.57 0.555 11.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.54 1.18 1.45 1.36 1.19 1.16 1.11 -
P/RPS 0.16 0.13 0.17 0.17 0.16 0.16 0.15 4.40%
P/EPS 8.14 7.22 8.90 8.96 8.47 7.77 7.46 5.99%
EY 12.28 13.86 11.23 11.16 11.81 12.88 13.40 -5.65%
DY 3.90 5.08 3.79 4.04 4.62 4.74 4.95 -14.70%
P/NAPS 1.18 0.95 1.19 1.15 1.03 1.02 1.00 11.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 05/11/14 06/08/14 07/05/14 13/02/14 07/11/13 -
Price 1.69 1.40 1.43 1.65 1.36 1.16 1.36 -
P/RPS 0.17 0.16 0.17 0.20 0.18 0.16 0.19 -7.15%
P/EPS 8.94 8.56 8.78 10.88 9.68 7.77 9.14 -1.46%
EY 11.19 11.68 11.39 9.19 10.33 12.88 10.94 1.51%
DY 3.55 4.29 3.85 3.33 4.04 4.74 4.04 -8.26%
P/NAPS 1.30 1.13 1.17 1.40 1.17 1.02 1.23 3.76%

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