[VSTECS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.43%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,815,159 1,903,299 1,858,221 1,785,127 1,756,253 1,591,117 1,500,922 13.49%
PBT 37,889 43,614 42,962 45,578 45,235 39,202 39,178 -2.20%
Tax -9,668 -11,126 -10,967 -11,056 -11,199 -9,770 -9,868 -1.35%
NP 28,221 32,488 31,995 34,522 34,036 29,432 29,310 -2.49%
-
NP to SH 28,221 32,488 31,995 34,522 34,036 29,432 29,310 -2.49%
-
Tax Rate 25.52% 25.51% 25.53% 24.26% 24.76% 24.92% 25.19% -
Total Cost 1,786,938 1,870,811 1,826,226 1,750,605 1,722,217 1,561,685 1,471,612 13.80%
-
Net Worth 241,200 237,600 241,200 235,799 233,999 223,200 219,600 6.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 19,800 19,800 19,800 10,800 10,800 10,800 9,900 58.67%
Div Payout % 70.16% 60.95% 61.88% 31.28% 31.73% 36.69% 33.78% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,200 237,600 241,200 235,799 233,999 223,200 219,600 6.44%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.55% 1.71% 1.72% 1.93% 1.94% 1.85% 1.95% -
ROE 11.70% 13.67% 13.26% 14.64% 14.55% 13.19% 13.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,008.42 1,057.39 1,032.35 991.74 975.70 883.95 833.85 13.49%
EPS 15.68 18.05 17.78 19.18 18.91 16.35 16.28 -2.47%
DPS 11.00 11.00 11.00 6.00 6.00 6.00 5.50 58.67%
NAPS 1.34 1.32 1.34 1.31 1.30 1.24 1.22 6.44%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 504.21 528.69 516.17 495.87 487.85 441.98 416.92 13.49%
EPS 7.84 9.02 8.89 9.59 9.45 8.18 8.14 -2.47%
DPS 5.50 5.50 5.50 3.00 3.00 3.00 2.75 58.67%
NAPS 0.67 0.66 0.67 0.655 0.65 0.62 0.61 6.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.71 1.56 1.44 1.57 1.54 1.18 1.45 -
P/RPS 0.17 0.15 0.14 0.16 0.16 0.13 0.17 0.00%
P/EPS 10.91 8.64 8.10 8.19 8.14 7.22 8.90 14.52%
EY 9.17 11.57 12.34 12.22 12.28 13.86 11.23 -12.62%
DY 6.43 7.05 7.64 3.82 3.90 5.08 3.79 42.20%
P/NAPS 1.28 1.18 1.07 1.20 1.18 0.95 1.19 4.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 23/02/16 04/11/15 05/08/15 07/05/15 11/02/15 05/11/14 -
Price 1.65 1.55 1.53 1.56 1.69 1.40 1.43 -
P/RPS 0.16 0.15 0.15 0.16 0.17 0.16 0.17 -3.95%
P/EPS 10.52 8.59 8.61 8.13 8.94 8.56 8.78 12.79%
EY 9.50 11.64 11.62 12.29 11.19 11.68 11.39 -11.38%
DY 6.67 7.10 7.19 3.85 3.55 4.29 3.85 44.19%
P/NAPS 1.23 1.17 1.14 1.19 1.30 1.13 1.17 3.38%

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