[VSTECS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 27.34%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,186,219 1,353,807 1,271,804 1,406,750 1,139,646 964,990 942,583 3.90%
PBT 21,776 20,468 23,652 29,869 26,109 23,513 27,398 -3.75%
Tax -5,455 -5,750 -6,087 -7,724 -6,527 -6,353 -7,145 -4.39%
NP 16,321 14,718 17,565 22,145 19,582 17,160 20,253 -3.53%
-
NP to SH 16,321 14,718 17,565 22,145 19,582 17,160 20,253 -3.53%
-
Tax Rate 25.05% 28.09% 25.74% 25.86% 25.00% 27.02% 26.08% -
Total Cost 1,169,898 1,339,089 1,254,239 1,384,605 1,120,064 947,830 922,330 4.04%
-
Net Worth 284,400 264,600 248,399 241,200 219,600 199,800 183,599 7.56%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,500 4,500 5,400 14,400 5,400 5,400 3,600 3.78%
Div Payout % 27.57% 30.57% 30.74% 65.03% 27.58% 31.47% 17.78% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 284,400 264,600 248,399 241,200 219,600 199,800 183,599 7.56%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 120,000 6.98%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.38% 1.09% 1.38% 1.57% 1.72% 1.78% 2.15% -
ROE 5.74% 5.56% 7.07% 9.18% 8.92% 8.59% 11.03% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 659.01 752.12 706.56 781.53 633.14 536.11 785.49 -2.88%
EPS 9.10 8.20 9.80 12.30 10.90 9.50 16.90 -9.79%
DPS 2.50 2.50 3.00 8.00 3.00 3.00 3.00 -2.99%
NAPS 1.58 1.47 1.38 1.34 1.22 1.11 1.53 0.53%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 329.51 376.06 353.28 390.76 316.57 268.05 261.83 3.90%
EPS 4.53 4.09 4.88 6.15 5.44 4.77 5.63 -3.55%
DPS 1.25 1.25 1.50 4.00 1.50 1.50 1.00 3.78%
NAPS 0.79 0.735 0.69 0.67 0.61 0.555 0.51 7.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.03 1.39 1.48 1.44 1.45 1.11 1.07 -
P/RPS 0.16 0.18 0.21 0.18 0.23 0.21 0.14 2.24%
P/EPS 11.36 17.00 15.17 11.70 13.33 11.64 6.34 10.20%
EY 8.80 5.88 6.59 8.54 7.50 8.59 15.77 -9.26%
DY 2.43 1.80 2.03 5.56 2.07 2.70 2.80 -2.33%
P/NAPS 0.65 0.95 1.07 1.07 1.19 1.00 0.70 -1.22%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 02/11/17 03/11/16 04/11/15 05/11/14 07/11/13 07/11/12 -
Price 0.985 1.37 1.47 1.53 1.43 1.36 1.09 -
P/RPS 0.15 0.18 0.21 0.20 0.23 0.25 0.14 1.15%
P/EPS 10.86 16.75 15.06 12.44 13.14 14.27 6.46 9.03%
EY 9.21 5.97 6.64 8.04 7.61 7.01 15.48 -8.28%
DY 2.54 1.82 2.04 5.23 2.10 2.21 2.75 -1.31%
P/NAPS 0.62 0.93 1.07 1.14 1.17 1.23 0.71 -2.23%

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