[VSTECS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.56%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,284,353 1,274,282 1,277,172 1,250,687 1,224,384 1,236,326 1,235,317 2.62%
PBT 41,433 42,466 42,961 40,934 38,065 38,369 40,932 0.81%
Tax -10,720 -11,239 -11,743 -10,791 -10,040 -10,309 -10,675 0.28%
NP 30,713 31,227 31,218 30,143 28,025 28,060 30,257 0.99%
-
NP to SH 30,713 31,227 31,218 30,143 28,025 28,060 30,257 0.99%
-
Tax Rate 25.87% 26.47% 27.33% 26.36% 26.38% 26.87% 26.08% -
Total Cost 1,253,640 1,243,055 1,245,954 1,220,544 1,196,359 1,208,266 1,205,060 2.66%
-
Net Worth 183,599 176,400 179,889 173,131 161,336 153,866 153,619 12.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,218 9,618 9,618 9,618 4,766 4,766 4,766 97.03%
Div Payout % 43.04% 30.80% 30.81% 31.91% 17.01% 16.99% 15.75% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,599 176,400 179,889 173,131 161,336 153,866 153,619 12.58%
NOSH 120,000 120,000 119,132 120,229 119,508 119,276 119,084 0.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.39% 2.45% 2.44% 2.41% 2.29% 2.27% 2.45% -
ROE 16.73% 17.70% 17.35% 17.41% 17.37% 18.24% 19.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,070.29 1,061.90 1,072.06 1,040.25 1,024.52 1,036.52 1,037.34 2.10%
EPS 25.59 26.02 26.20 25.07 23.45 23.53 25.41 0.47%
DPS 11.00 8.00 8.00 8.00 4.00 4.00 4.00 95.92%
NAPS 1.53 1.47 1.51 1.44 1.35 1.29 1.29 12.01%
Adjusted Per Share Value based on latest NOSH - 120,229
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 356.76 353.97 354.77 347.41 340.11 343.42 343.14 2.62%
EPS 8.53 8.67 8.67 8.37 7.78 7.79 8.40 1.02%
DPS 3.67 2.67 2.67 2.67 1.32 1.32 1.32 97.35%
NAPS 0.51 0.49 0.4997 0.4809 0.4482 0.4274 0.4267 12.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.07 1.01 1.03 0.83 0.78 0.97 1.07 -
P/RPS 0.10 0.10 0.10 0.08 0.08 0.09 0.10 0.00%
P/EPS 4.18 3.88 3.93 3.31 3.33 4.12 4.21 -0.47%
EY 23.92 25.76 25.44 30.21 30.06 24.25 23.75 0.47%
DY 10.28 7.92 7.77 9.64 5.13 4.12 3.74 95.86%
P/NAPS 0.70 0.69 0.68 0.58 0.58 0.75 0.83 -10.70%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 04/05/11 -
Price 1.09 1.07 1.05 0.93 0.87 0.95 1.00 -
P/RPS 0.10 0.10 0.10 0.09 0.08 0.09 0.10 0.00%
P/EPS 4.26 4.11 4.01 3.71 3.71 4.04 3.94 5.32%
EY 23.48 24.32 24.96 26.96 26.95 24.76 25.41 -5.11%
DY 10.09 7.48 7.62 8.60 4.60 4.21 4.00 84.99%
P/NAPS 0.71 0.73 0.70 0.65 0.64 0.74 0.78 -6.06%

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