[VSTECS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.85%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,430,876 1,281,340 1,221,548 1,115,608 1,260,388 0 -
PBT 26,704 35,216 45,152 37,044 30,784 0 -
Tax -7,564 -9,692 -12,748 -8,940 -7,588 0 -
NP 19,140 25,524 32,404 28,104 23,196 0 -
-
NP to SH 19,140 25,524 32,404 28,104 22,744 0 -
-
Tax Rate 28.33% 27.52% 28.23% 24.13% 24.65% - -
Total Cost 1,411,736 1,255,816 1,189,144 1,087,504 1,237,192 0 -
-
Net Worth 208,799 194,400 179,889 153,619 88,958 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 14,673 - -
Div Payout % - - - - 64.52% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 208,799 194,400 179,889 153,619 88,958 0 -
NOSH 180,000 180,000 119,132 119,084 91,709 0 -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.34% 1.99% 2.65% 2.52% 1.84% 0.00% -
ROE 9.17% 13.13% 18.01% 18.29% 25.57% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 794.93 711.86 1,025.37 936.82 1,374.32 0.00 -
EPS 10.80 14.00 27.20 23.60 24.80 0.00 -
DPS 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 1.16 1.08 1.51 1.29 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,084
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 397.47 355.93 339.32 309.89 350.11 0.00 -
EPS 5.32 7.09 9.00 7.81 6.32 0.00 -
DPS 0.00 0.00 0.00 0.00 4.08 0.00 -
NAPS 0.58 0.54 0.4997 0.4267 0.2471 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - - -
Price 1.19 1.06 1.03 1.07 0.00 0.00 -
P/RPS 0.15 0.15 0.10 0.11 0.00 0.00 -
P/EPS 11.19 7.48 3.79 4.53 0.00 0.00 -
EY 8.94 13.38 26.41 22.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 0.68 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/14 07/05/13 09/05/12 04/05/11 05/05/10 - -
Price 1.36 1.17 1.05 1.00 0.83 0.00 -
P/RPS 0.17 0.16 0.10 0.11 0.06 0.00 -
P/EPS 12.79 8.25 3.86 4.24 3.35 0.00 -
EY 7.82 12.12 25.90 23.60 29.88 0.00 -
DY 0.00 0.00 0.00 0.00 19.28 0.00 -
P/NAPS 1.17 1.08 0.70 0.78 0.86 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