[VSTECS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.76%
YoY- -0.93%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,298,527 1,282,272 1,291,068 1,276,120 1,284,353 1,274,282 1,277,172 1.11%
PBT 36,366 37,781 37,767 40,251 41,433 42,466 42,961 -10.50%
Tax -9,595 -9,754 -9,623 -10,387 -10,720 -11,239 -11,743 -12.58%
NP 26,771 28,027 28,144 29,864 30,713 31,227 31,218 -9.72%
-
NP to SH 26,771 28,027 28,144 29,864 30,713 31,227 31,218 -9.72%
-
Tax Rate 26.38% 25.82% 25.48% 25.81% 25.87% 26.47% 27.33% -
Total Cost 1,271,756 1,254,245 1,262,924 1,246,256 1,253,640 1,243,055 1,245,954 1.37%
-
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,900 8,100 8,100 8,100 13,218 9,618 9,618 1.94%
Div Payout % 36.98% 28.90% 28.78% 27.12% 43.04% 30.80% 30.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 199,800 194,400 194,400 187,199 183,599 176,400 179,889 7.24%
NOSH 180,000 180,000 180,000 180,000 120,000 120,000 119,132 31.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.06% 2.19% 2.18% 2.34% 2.39% 2.45% 2.44% -
ROE 13.40% 14.42% 14.48% 15.95% 16.73% 17.70% 17.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 721.40 712.37 717.26 708.96 1,070.29 1,061.90 1,072.06 -23.19%
EPS 14.87 15.57 15.64 16.59 25.59 26.02 26.20 -31.42%
DPS 5.50 4.50 4.50 4.50 11.00 8.00 8.00 -22.08%
NAPS 1.11 1.08 1.08 1.04 1.53 1.47 1.51 -18.53%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 360.70 356.19 358.63 354.48 356.76 353.97 354.77 1.11%
EPS 7.44 7.79 7.82 8.30 8.53 8.67 8.67 -9.68%
DPS 2.75 2.25 2.25 2.25 3.67 2.67 2.67 1.98%
NAPS 0.555 0.54 0.54 0.52 0.51 0.49 0.4997 7.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.11 1.17 1.06 1.04 1.07 1.01 1.03 -
P/RPS 0.15 0.16 0.15 0.15 0.10 0.10 0.10 31.00%
P/EPS 7.46 7.51 6.78 6.27 4.18 3.88 3.93 53.24%
EY 13.40 13.31 14.75 15.95 23.92 25.76 25.44 -34.75%
DY 4.95 3.85 4.25 4.33 10.28 7.92 7.77 -25.94%
P/NAPS 1.00 1.08 0.98 1.00 0.70 0.69 0.68 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 09/05/12 -
Price 1.36 1.20 1.17 1.02 1.09 1.07 1.05 -
P/RPS 0.19 0.17 0.16 0.14 0.10 0.10 0.10 53.34%
P/EPS 9.14 7.71 7.48 6.15 4.26 4.11 4.01 73.10%
EY 10.94 12.98 13.36 16.27 23.48 24.32 24.96 -42.27%
DY 4.04 3.75 3.85 4.41 10.09 7.48 7.62 -34.46%
P/NAPS 1.23 1.11 1.08 0.98 0.71 0.73 0.70 45.56%

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