[VSTECS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.7%
YoY- -15.27%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,695,738 1,875,666 1,519,528 1,286,653 1,256,777 1,211,889 1,274,726 4.86%
PBT 31,536 39,825 34,812 31,350 36,530 35,865 37,601 -2.88%
Tax -8,116 -10,298 -8,702 -8,470 -9,526 -9,621 -10,017 -3.44%
NP 23,420 29,526 26,109 22,880 27,004 26,244 27,584 -2.68%
-
NP to SH 23,420 29,526 26,109 22,880 27,004 26,244 27,446 -2.60%
-
Tax Rate 25.74% 25.86% 25.00% 27.02% 26.08% 26.83% 26.64% -
Total Cost 1,672,318 1,846,140 1,493,418 1,263,773 1,229,773 1,185,645 1,247,142 5.00%
-
Net Worth 248,399 241,200 219,600 199,800 183,599 162,024 127,693 11.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,200 19,200 7,200 7,200 4,800 - 5,870 3.45%
Div Payout % 30.74% 65.03% 27.58% 31.47% 17.78% - 21.39% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 248,399 241,200 219,600 199,800 183,599 162,024 127,693 11.71%
NOSH 180,000 180,000 180,000 180,000 120,000 120,018 110,080 8.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.38% 1.57% 1.72% 1.78% 2.15% 2.17% 2.16% -
ROE 9.43% 12.24% 11.89% 11.45% 14.71% 16.20% 21.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 942.08 1,042.04 844.18 714.81 1,047.31 1,009.75 1,158.00 -3.37%
EPS 13.07 16.40 14.53 12.67 22.53 21.87 24.93 -10.19%
DPS 4.00 10.67 4.00 4.00 4.00 0.00 5.33 -4.66%
NAPS 1.38 1.34 1.22 1.11 1.53 1.35 1.16 2.93%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 471.04 521.02 422.09 357.40 349.10 336.64 354.09 4.86%
EPS 6.51 8.20 7.25 6.36 7.50 7.29 7.62 -2.58%
DPS 2.00 5.33 2.00 2.00 1.33 0.00 1.63 3.46%
NAPS 0.69 0.67 0.61 0.555 0.51 0.4501 0.3547 11.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.48 1.44 1.45 1.11 1.07 0.78 0.74 -
P/RPS 0.16 0.14 0.17 0.16 0.10 0.08 0.06 17.74%
P/EPS 11.37 8.78 10.00 8.73 4.75 3.57 2.97 25.04%
EY 8.79 11.39 10.00 11.45 21.03 28.03 33.69 -20.04%
DY 2.70 7.41 2.76 3.60 3.74 0.00 7.21 -15.08%
P/NAPS 1.07 1.07 1.19 1.00 0.70 0.58 0.64 8.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 04/11/15 05/11/14 07/11/13 07/11/12 02/11/11 29/10/10 -
Price 1.47 1.53 1.43 1.36 1.09 0.87 0.83 -
P/RPS 0.16 0.15 0.17 0.19 0.10 0.09 0.07 14.75%
P/EPS 11.30 9.33 9.86 10.70 4.84 3.98 3.33 22.56%
EY 8.85 10.72 10.14 9.35 20.65 25.13 30.04 -18.41%
DY 2.72 6.97 2.80 2.94 3.67 0.00 6.43 -13.34%
P/NAPS 1.07 1.14 1.17 1.23 0.71 0.64 0.72 6.81%

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