[VSTECS] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.0%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,905,386 1,896,134 1,845,455 1,823,383 1,768,353 1,796,550 1,815,159 3.28%
PBT 37,187 38,316 39,937 40,371 37,397 35,549 37,889 -1.23%
Tax -9,892 -9,762 -10,096 -10,229 -9,489 -9,032 -9,668 1.53%
NP 27,295 28,554 29,841 30,142 27,908 26,517 28,221 -2.19%
-
NP to SH 27,295 28,554 29,841 30,142 27,908 26,517 28,221 -2.19%
-
Tax Rate 26.60% 25.48% 25.28% 25.34% 25.37% 25.41% 25.52% -
Total Cost 1,878,091 1,867,580 1,815,614 1,793,241 1,740,445 1,770,033 1,786,938 3.36%
-
Net Worth 264,600 261,000 261,000 255,599 248,399 243,000 241,200 6.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,900 10,800 10,822 10,800 10,800 19,800 19,800 -36.97%
Div Payout % 36.27% 37.82% 36.27% 35.83% 38.70% 74.67% 70.16% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 264,600 261,000 261,000 255,599 248,399 243,000 241,200 6.36%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.43% 1.51% 1.62% 1.65% 1.58% 1.48% 1.55% -
ROE 10.32% 10.94% 11.43% 11.79% 11.24% 10.91% 11.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,058.55 1,053.41 1,025.25 1,012.99 982.42 998.08 1,008.42 3.28%
EPS 15.16 15.86 16.58 16.75 15.50 14.73 15.68 -2.22%
DPS 5.50 6.00 6.00 6.00 6.00 11.00 11.00 -36.97%
NAPS 1.47 1.45 1.45 1.42 1.38 1.35 1.34 6.36%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 529.27 526.70 512.63 506.50 491.21 499.04 504.21 3.28%
EPS 7.58 7.93 8.29 8.37 7.75 7.37 7.84 -2.22%
DPS 2.75 3.00 3.01 3.00 3.00 5.50 5.50 -36.97%
NAPS 0.735 0.725 0.725 0.71 0.69 0.675 0.67 6.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.39 1.46 1.54 1.40 1.48 1.53 1.71 -
P/RPS 0.13 0.14 0.15 0.14 0.15 0.15 0.17 -16.36%
P/EPS 9.17 9.20 9.29 8.36 9.55 10.39 10.91 -10.92%
EY 10.91 10.87 10.77 11.96 10.48 9.63 9.17 12.26%
DY 3.96 4.11 3.90 4.29 4.05 7.19 6.43 -27.59%
P/NAPS 0.95 1.01 1.06 0.99 1.07 1.13 1.28 -18.01%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 02/11/17 10/08/17 18/05/17 15/02/17 03/11/16 03/08/16 05/05/16 -
Price 1.37 1.45 1.55 1.39 1.47 1.53 1.65 -
P/RPS 0.13 0.14 0.15 0.14 0.15 0.15 0.16 -12.91%
P/EPS 9.03 9.14 9.35 8.30 9.48 10.39 10.52 -9.67%
EY 11.07 10.94 10.70 12.05 10.55 9.63 9.50 10.72%
DY 4.01 4.14 3.87 4.32 4.08 7.19 6.67 -28.74%
P/NAPS 0.93 1.00 1.07 0.98 1.07 1.13 1.23 -16.99%

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