[VSTECS] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 157.05%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 907,647 834,896 941,645 747,635 620,798 614,646 591,051 7.40%
PBT 13,256 15,311 23,376 17,000 16,339 18,809 17,277 -4.31%
Tax -3,425 -3,892 -5,986 -4,700 -4,460 -5,093 -4,645 -4.94%
NP 9,831 11,419 17,390 12,300 11,879 13,716 12,632 -4.08%
-
NP to SH 9,831 11,419 17,390 12,300 11,879 13,716 12,632 -4.08%
-
Tax Rate 25.84% 25.42% 25.61% 27.65% 27.30% 27.08% 26.89% -
Total Cost 897,816 823,477 924,255 735,335 608,919 600,930 578,419 7.59%
-
Net Worth 261,000 243,000 235,799 212,399 194,400 176,400 155,193 9.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 261,000 243,000 235,799 212,399 194,400 176,400 155,193 9.04%
NOSH 180,000 180,000 180,000 180,000 180,000 120,000 120,304 6.93%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.08% 1.37% 1.85% 1.65% 1.91% 2.23% 2.14% -
ROE 3.77% 4.70% 7.37% 5.79% 6.11% 7.78% 8.14% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 504.25 463.83 523.14 415.35 344.89 512.21 491.29 0.43%
EPS 5.50 6.30 9.70 6.80 6.60 11.40 10.50 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.35 1.31 1.18 1.08 1.47 1.29 1.96%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 252.12 231.92 261.57 207.68 172.44 170.74 164.18 7.40%
EPS 2.73 3.17 4.83 3.42 3.30 3.81 3.51 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.675 0.655 0.59 0.54 0.49 0.4311 9.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.46 1.53 1.57 1.36 1.17 1.01 0.97 -
P/RPS 0.29 0.33 0.30 0.33 0.34 0.20 0.20 6.38%
P/EPS 26.73 24.12 16.25 19.90 17.73 8.84 9.24 19.34%
EY 3.74 4.15 6.15 5.02 5.64 11.32 10.82 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.20 1.15 1.08 0.69 0.75 5.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 03/08/16 05/08/15 06/08/14 06/08/13 08/08/12 03/08/11 -
Price 1.45 1.53 1.56 1.65 1.20 1.07 0.95 -
P/RPS 0.29 0.33 0.30 0.40 0.35 0.21 0.19 7.29%
P/EPS 26.55 24.12 16.15 24.15 18.18 9.36 9.05 19.62%
EY 3.77 4.15 6.19 4.14 5.50 10.68 11.05 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.40 1.11 0.73 0.74 5.14%

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