[VSTECS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -5.94%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,591,117 1,500,922 1,453,103 1,363,650 1,326,266 1,298,527 1,282,272 15.42%
PBT 39,202 39,178 37,243 34,454 36,582 36,366 37,781 2.48%
Tax -9,770 -9,868 -9,934 -9,162 -9,694 -9,595 -9,754 0.10%
NP 29,432 29,310 27,309 25,292 26,888 26,771 28,027 3.30%
-
NP to SH 29,432 29,310 27,309 25,292 26,888 26,771 28,027 3.30%
-
Tax Rate 24.92% 25.19% 26.67% 26.59% 26.50% 26.38% 25.82% -
Total Cost 1,561,685 1,471,612 1,425,794 1,338,358 1,299,378 1,271,756 1,254,245 15.69%
-
Net Worth 223,200 219,600 212,399 208,799 205,199 199,800 194,400 9.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,800 9,900 9,900 9,900 9,900 9,900 8,100 21.07%
Div Payout % 36.69% 33.78% 36.25% 39.14% 36.82% 36.98% 28.90% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,200 219,600 212,399 208,799 205,199 199,800 194,400 9.61%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.85% 1.95% 1.88% 1.85% 2.03% 2.06% 2.19% -
ROE 13.19% 13.35% 12.86% 12.11% 13.10% 13.40% 14.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 883.95 833.85 807.28 757.58 736.81 721.40 712.37 15.42%
EPS 16.35 16.28 15.17 14.05 14.94 14.87 15.57 3.30%
DPS 6.00 5.50 5.50 5.50 5.50 5.50 4.50 21.07%
NAPS 1.24 1.22 1.18 1.16 1.14 1.11 1.08 9.61%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 441.98 416.92 403.64 378.79 368.41 360.70 356.19 15.42%
EPS 8.18 8.14 7.59 7.03 7.47 7.44 7.79 3.30%
DPS 3.00 2.75 2.75 2.75 2.75 2.75 2.25 21.07%
NAPS 0.62 0.61 0.59 0.58 0.57 0.555 0.54 9.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.45 1.36 1.19 1.16 1.11 1.17 -
P/RPS 0.13 0.17 0.17 0.16 0.16 0.15 0.16 -12.89%
P/EPS 7.22 8.90 8.96 8.47 7.77 7.46 7.51 -2.58%
EY 13.86 11.23 11.16 11.81 12.88 13.40 13.31 2.72%
DY 5.08 3.79 4.04 4.62 4.74 4.95 3.85 20.24%
P/NAPS 0.95 1.19 1.15 1.03 1.02 1.00 1.08 -8.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 05/11/14 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 -
Price 1.40 1.43 1.65 1.36 1.16 1.36 1.20 -
P/RPS 0.16 0.17 0.20 0.18 0.16 0.19 0.17 -3.95%
P/EPS 8.56 8.78 10.88 9.68 7.77 9.14 7.71 7.20%
EY 11.68 11.39 9.19 10.33 12.88 10.94 12.98 -6.77%
DY 4.29 3.85 3.33 4.04 4.74 4.04 3.75 9.35%
P/NAPS 1.13 1.17 1.40 1.17 1.02 1.23 1.11 1.19%

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