[VSTECS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 86.16%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 834,896 941,645 747,635 620,798 614,646 591,051 626,237 4.90%
PBT 15,311 23,376 17,000 16,339 18,809 17,277 18,275 -2.90%
Tax -3,892 -5,986 -4,700 -4,460 -5,093 -4,645 -4,673 -2.99%
NP 11,419 17,390 12,300 11,879 13,716 12,632 13,602 -2.87%
-
NP to SH 11,419 17,390 12,300 11,879 13,716 12,632 13,499 -2.74%
-
Tax Rate 25.42% 25.61% 27.65% 27.30% 27.08% 26.89% 25.57% -
Total Cost 823,477 924,255 735,335 608,919 600,930 578,419 612,635 5.04%
-
Net Worth 243,000 235,799 212,399 194,400 176,400 155,193 115,107 13.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 4,185 -
Div Payout % - - - - - - 31.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 243,000 235,799 212,399 194,400 176,400 155,193 115,107 13.24%
NOSH 180,000 180,000 180,000 180,000 120,000 120,304 104,643 9.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.37% 1.85% 1.65% 1.91% 2.23% 2.14% 2.17% -
ROE 4.70% 7.37% 5.79% 6.11% 7.78% 8.14% 11.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 463.83 523.14 415.35 344.89 512.21 491.29 598.45 -4.15%
EPS 6.30 9.70 6.80 6.60 11.40 10.50 12.90 -11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.35 1.31 1.18 1.08 1.47 1.29 1.10 3.46%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 231.92 261.57 207.68 172.44 170.74 164.18 173.95 4.90%
EPS 3.17 4.83 3.42 3.30 3.81 3.51 3.75 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
NAPS 0.675 0.655 0.59 0.54 0.49 0.4311 0.3197 13.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.53 1.57 1.36 1.17 1.01 0.97 0.73 -
P/RPS 0.33 0.30 0.33 0.34 0.20 0.20 0.12 18.34%
P/EPS 24.12 16.25 19.90 17.73 8.84 9.24 5.66 27.30%
EY 4.15 6.15 5.02 5.64 11.32 10.82 17.67 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.48 -
P/NAPS 1.13 1.20 1.15 1.08 0.69 0.75 0.66 9.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 03/08/16 05/08/15 06/08/14 06/08/13 08/08/12 03/08/11 03/08/10 -
Price 1.53 1.56 1.65 1.20 1.07 0.95 0.72 -
P/RPS 0.33 0.30 0.40 0.35 0.21 0.19 0.12 18.34%
P/EPS 24.12 16.15 24.15 18.18 9.36 9.05 5.58 27.60%
EY 4.15 6.19 4.14 5.50 10.68 11.05 17.92 -21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.13 1.19 1.40 1.11 0.73 0.74 0.65 9.64%

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