[VSTECS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.53%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,738,860 2,091,420 1,430,876 1,281,340 1,221,548 1,115,608 1,260,388 5.50%
PBT 27,936 50,836 26,704 35,216 45,152 37,044 30,784 -1.60%
Tax -7,448 -13,280 -7,564 -9,692 -12,748 -8,940 -7,588 -0.30%
NP 20,488 37,556 19,140 25,524 32,404 28,104 23,196 -2.04%
-
NP to SH 20,488 37,556 19,140 25,524 32,404 28,104 22,744 -1.72%
-
Tax Rate 26.66% 26.12% 28.33% 27.52% 28.23% 24.13% 24.65% -
Total Cost 1,718,372 2,053,864 1,411,736 1,255,816 1,189,144 1,087,504 1,237,192 5.62%
-
Net Worth 241,200 233,999 208,799 194,400 179,889 153,619 88,958 18.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 14,673 -
Div Payout % - - - - - - 64.52% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,200 233,999 208,799 194,400 179,889 153,619 88,958 18.06%
NOSH 180,000 180,000 180,000 180,000 119,132 119,084 91,709 11.88%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.18% 1.80% 1.34% 1.99% 2.65% 2.52% 1.84% -
ROE 8.49% 16.05% 9.17% 13.13% 18.01% 18.29% 25.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 966.03 1,161.90 794.93 711.86 1,025.37 936.82 1,374.32 -5.70%
EPS 11.20 20.80 10.80 14.00 27.20 23.60 24.80 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 1.34 1.30 1.16 1.08 1.51 1.29 0.97 5.52%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 483.02 580.95 397.47 355.93 339.32 309.89 350.11 5.50%
EPS 5.69 10.43 5.32 7.09 9.00 7.81 6.32 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
NAPS 0.67 0.65 0.58 0.54 0.4997 0.4267 0.2471 18.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.71 1.54 1.19 1.06 1.03 1.07 0.00 -
P/RPS 0.18 0.13 0.15 0.15 0.10 0.11 0.00 -
P/EPS 15.02 7.38 11.19 7.48 3.79 4.53 0.00 -
EY 6.66 13.55 8.94 13.38 26.41 22.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.18 1.03 0.98 0.68 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 07/05/15 07/05/14 07/05/13 09/05/12 04/05/11 05/05/10 -
Price 1.65 1.69 1.36 1.17 1.05 1.00 0.83 -
P/RPS 0.17 0.15 0.17 0.16 0.10 0.11 0.06 18.93%
P/EPS 14.50 8.10 12.79 8.25 3.86 4.24 3.35 27.63%
EY 6.90 12.35 7.82 12.12 25.90 23.60 29.88 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.28 -
P/NAPS 1.23 1.30 1.17 1.08 0.70 0.78 0.86 6.13%

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