[VSTECS] YoY 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- -13.84%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 400,181 418,790 389,916 300,463 309,259 312,149 311,140 4.27%
PBT 8,327 10,667 10,324 7,535 7,521 8,016 10,579 -3.90%
Tax -2,030 -2,666 -2,809 -2,037 -1,906 -2,410 -2,776 -5.07%
NP 6,297 8,001 7,515 5,498 5,615 5,606 7,803 -3.50%
-
NP to SH 6,297 8,001 7,515 5,498 5,615 5,606 7,803 -3.50%
-
Tax Rate 24.38% 24.99% 27.21% 27.03% 25.34% 30.06% 26.24% -
Total Cost 393,884 410,789 382,401 294,965 303,644 306,543 303,337 4.44%
-
Net Worth 243,000 235,799 212,399 194,400 176,400 153,866 130,050 10.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 243,000 235,799 212,399 194,400 176,400 153,866 130,050 10.97%
NOSH 180,000 180,000 180,000 180,000 120,000 119,276 118,227 7.25%
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 1.57% 1.91% 1.93% 1.83% 1.82% 1.80% 2.51% -
ROE 2.59% 3.39% 3.54% 2.83% 3.18% 3.64% 6.00% -
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 222.32 232.66 216.62 166.92 257.72 261.70 263.17 -2.76%
EPS 3.50 4.40 4.20 3.10 4.70 4.70 6.60 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 111.16 116.33 108.31 83.46 85.91 86.71 86.43 4.27%
EPS 1.75 2.22 2.09 1.53 1.56 1.56 2.17 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.675 0.655 0.59 0.54 0.49 0.4274 0.3613 10.96%
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 0.69 0.67 0.63 0.70 0.39 0.37 0.28 16.20%
P/EPS 43.74 35.32 32.57 38.30 21.59 20.64 11.06 25.72%
EY 2.29 2.83 3.07 2.61 4.63 4.85 9.04 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.69 0.67 0.76 0.72 0.42 0.36 0.27 16.91%
P/EPS 43.74 35.10 39.52 39.29 22.87 20.21 10.91 26.01%
EY 2.29 2.85 2.53 2.55 4.37 4.95 9.17 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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