[VSTECS] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.69%
YoY- -9.97%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,823,383 1,903,299 1,591,117 1,326,266 1,276,120 1,250,687 1,271,512 6.18%
PBT 40,371 43,614 39,202 36,582 40,251 40,934 39,367 0.42%
Tax -10,229 -11,126 -9,770 -9,694 -10,387 -10,791 -10,337 -0.17%
NP 30,142 32,488 29,432 26,888 29,864 30,143 29,030 0.62%
-
NP to SH 30,142 32,488 29,432 26,888 29,864 30,143 28,927 0.68%
-
Tax Rate 25.34% 25.51% 24.92% 26.50% 25.81% 26.36% 26.26% -
Total Cost 1,793,241 1,870,811 1,561,685 1,299,378 1,246,256 1,220,544 1,242,482 6.30%
-
Net Worth 255,599 237,600 223,200 205,199 187,199 172,931 138,444 10.74%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,800 19,800 10,800 9,900 9,900 9,607 9,004 3.07%
Div Payout % 35.83% 60.95% 36.69% 36.82% 33.15% 31.87% 31.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 255,599 237,600 223,200 205,199 187,199 172,931 138,444 10.74%
NOSH 180,000 180,000 180,000 180,000 180,000 120,091 112,556 8.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.65% 1.71% 1.85% 2.03% 2.34% 2.41% 2.28% -
ROE 11.79% 13.67% 13.19% 13.10% 15.95% 17.43% 20.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,012.99 1,057.39 883.95 736.81 708.96 1,041.44 1,129.67 -1.79%
EPS 16.70 18.00 16.40 14.90 16.60 25.10 25.70 -6.92%
DPS 6.00 11.00 6.00 5.50 5.50 8.00 8.00 -4.67%
NAPS 1.42 1.32 1.24 1.14 1.04 1.44 1.23 2.42%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 506.50 528.69 441.98 368.41 354.48 347.41 353.20 6.18%
EPS 8.37 9.02 8.18 7.47 8.30 8.37 8.04 0.67%
DPS 3.00 5.50 3.00 2.75 2.75 2.67 2.50 3.08%
NAPS 0.71 0.66 0.62 0.57 0.52 0.4804 0.3846 10.74%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.56 1.18 1.16 1.04 0.83 0.89 -
P/RPS 0.14 0.15 0.13 0.16 0.15 0.08 0.08 9.76%
P/EPS 8.36 8.64 7.22 7.77 6.27 3.31 3.46 15.82%
EY 11.96 11.57 13.86 12.88 15.95 30.24 28.88 -13.65%
DY 4.29 7.05 5.08 4.74 5.29 9.64 8.99 -11.59%
P/NAPS 0.99 1.18 0.95 1.02 1.00 0.58 0.72 5.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 23/02/16 11/02/15 13/02/14 20/02/13 21/02/12 17/02/11 -
Price 1.39 1.55 1.40 1.16 1.02 0.93 0.87 -
P/RPS 0.14 0.15 0.16 0.16 0.14 0.09 0.08 9.76%
P/EPS 8.30 8.59 8.56 7.77 6.15 3.71 3.39 16.07%
EY 12.05 11.64 11.68 12.88 16.27 26.99 29.54 -13.86%
DY 4.32 7.10 4.29 4.74 5.39 8.60 9.20 -11.82%
P/NAPS 0.98 1.17 1.13 1.02 0.98 0.65 0.71 5.51%

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