[VSTECS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.88%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,519,528 1,286,653 1,256,777 1,211,889 1,274,726 0 -
PBT 34,812 31,350 36,530 35,865 37,601 0 -
Tax -8,702 -8,470 -9,526 -9,621 -10,017 0 -
NP 26,109 22,880 27,004 26,244 27,584 0 -
-
NP to SH 26,109 22,880 27,004 26,244 27,446 0 -
-
Tax Rate 25.00% 27.02% 26.08% 26.83% 26.64% - -
Total Cost 1,493,418 1,263,773 1,229,773 1,185,645 1,247,142 0 -
-
Net Worth 219,600 199,800 183,599 162,024 127,693 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,200 7,200 4,800 - 5,870 - -
Div Payout % 27.58% 31.47% 17.78% - 21.39% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 219,600 199,800 183,599 162,024 127,693 0 -
NOSH 180,000 180,000 120,000 120,018 110,080 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.72% 1.78% 2.15% 2.17% 2.16% 0.00% -
ROE 11.89% 11.45% 14.71% 16.20% 21.49% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 844.18 714.81 1,047.31 1,009.75 1,158.00 0.00 -
EPS 14.53 12.67 22.53 21.87 24.93 0.00 -
DPS 4.00 4.00 4.00 0.00 5.33 0.00 -
NAPS 1.22 1.11 1.53 1.35 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,508
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 422.09 357.40 349.10 336.64 354.09 0.00 -
EPS 7.25 6.36 7.50 7.29 7.62 0.00 -
DPS 2.00 2.00 1.33 0.00 1.63 0.00 -
NAPS 0.61 0.555 0.51 0.4501 0.3547 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.45 1.11 1.07 0.78 0.74 0.00 -
P/RPS 0.17 0.16 0.10 0.08 0.06 0.00 -
P/EPS 10.00 8.73 4.75 3.57 2.97 0.00 -
EY 10.00 11.45 21.03 28.03 33.69 0.00 -
DY 2.76 3.60 3.74 0.00 7.21 0.00 -
P/NAPS 1.19 1.00 0.70 0.58 0.64 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/14 07/11/13 07/11/12 02/11/11 29/10/10 - -
Price 1.43 1.36 1.09 0.87 0.83 0.00 -
P/RPS 0.17 0.19 0.10 0.09 0.07 0.00 -
P/EPS 9.86 10.70 4.84 3.98 3.33 0.00 -
EY 10.14 9.35 20.65 25.13 30.04 0.00 -
DY 2.80 2.94 3.67 0.00 6.43 0.00 -
P/NAPS 1.17 1.23 0.71 0.64 0.72 0.00 -

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