[VSTECS] YoY Cumulative 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- 44.46%
YoY- -15.27%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,271,804 1,406,750 1,139,646 964,990 942,583 908,917 956,045 4.86%
PBT 23,652 29,869 26,109 23,513 27,398 26,899 28,201 -2.88%
Tax -6,087 -7,724 -6,527 -6,353 -7,145 -7,216 -7,513 -3.44%
NP 17,565 22,145 19,582 17,160 20,253 19,683 20,688 -2.68%
-
NP to SH 17,565 22,145 19,582 17,160 20,253 19,683 20,585 -2.60%
-
Tax Rate 25.74% 25.86% 25.00% 27.02% 26.08% 26.83% 26.64% -
Total Cost 1,254,239 1,384,605 1,120,064 947,830 922,330 889,234 935,357 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 5,400 14,400 5,400 5,400 3,600 - 4,403 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 7.07% 9.18% 8.92% 8.59% 11.03% 12.15% 16.12% -
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 706.56 781.53 633.14 536.11 785.49 757.32 868.50 -3.37%
EPS 9.80 12.30 10.90 9.50 16.90 16.40 18.70 -10.20%
DPS 3.00 8.00 3.00 3.00 3.00 0.00 4.00 -4.67%
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 353.28 390.76 316.57 268.05 261.83 252.48 265.57 4.86%
EPS 4.88 6.15 5.44 4.77 5.63 5.47 5.72 -2.60%
DPS 1.50 4.00 1.50 1.50 1.00 0.00 1.22 3.50%
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 0.21 0.18 0.23 0.21 0.14 0.10 0.09 15.15%
P/EPS 15.17 11.70 13.33 11.64 6.34 4.76 3.96 25.06%
EY 6.59 8.54 7.50 8.59 15.77 21.03 25.27 -20.05%
DY 2.03 5.56 2.07 2.70 2.80 0.00 5.41 -15.05%
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 0.21 0.20 0.23 0.25 0.14 0.11 0.10 13.14%
P/EPS 15.06 12.44 13.14 14.27 6.46 5.30 4.44 22.55%
EY 6.64 8.04 7.61 7.01 15.48 18.85 22.53 -18.40%
DY 2.04 5.23 2.10 2.21 2.75 0.00 4.82 -13.33%
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