[VSTECS] YoY TTM 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- 7.97%

YoY- -2.56%

Quarter Report

ECS ICT Berhad Q2 2014.pdf

Latest QR

Upcoming QR

VSTECS's Result

VSTECS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,896,134	1,796,550	1,785,127	1,453,103	1,282,272	1,274,282	1,236,326	7.38%
YoY %	5.54%	0.64%	22.85%	13.32%	0.63%	3.07%	-	-
Horiz. %	153.37%	145.31%	144.39%	117.53%	103.72%	103.07%	100.00%	-
PBT	38,316	35,549	45,578	37,243	37,781	42,466	38,369	-0.02%
YoY %	7.78%	-22.00%	22.38%	-1.42%	-11.03%	10.68%	-	-
Horiz. %	99.86%	92.65%	118.79%	97.07%	98.47%	110.68%	100.00%	-
Tax	-9,762	-9,032	-11,056	-9,934	-9,754	-11,239	-10,309	-0.90%
YoY %	-8.08%	18.31%	-11.29%	-1.85%	13.21%	-9.02%	-	-
Horiz. %	94.69%	87.61%	107.25%	96.36%	94.62%	109.02%	100.00%	-
NP	28,554	26,517	34,522	27,309	28,027	31,227	28,060	0.29%
YoY %	7.68%	-23.19%	26.41%	-2.56%	-10.25%	11.29%	-	-
Horiz. %	101.76%	94.50%	123.03%	97.32%	99.88%	111.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,554	26,517	34,522	27,309	28,027	31,227	28,060	0.29%
YoY %	7.68%	-23.19%	26.41%	-2.56%	-10.25%	11.29%	-	-
Horiz. %	101.76%	94.50%	123.03%	97.32%	99.88%	111.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.48%	25.41%	24.26%	26.67%	25.82%	26.47%	26.87%	-
YoY %	0.28%	4.74%	-9.04%	3.29%	-2.46%	-1.49%	-	-
Horiz. %	94.83%	94.57%	90.29%	99.26%	96.09%	98.51%	100.00%	-
Total Cost	1,867,580	1,770,033	1,750,605	1,425,794	1,254,245	1,243,055	1,208,266	7.52%
YoY %	5.51%	1.11%	22.78%	13.68%	0.90%	2.88%	-	-
Horiz. %	154.57%	146.49%	144.89%	118.00%	103.81%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,000	243,000	235,799	212,399	194,400	176,400	153,866	9.19%
YoY %	7.41%	3.05%	11.02%	9.26%	10.20%	14.65%	-	-
Horiz. %	169.63%	157.93%	153.25%	138.04%	126.34%	114.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	10,800	19,800	10,800	9,900	8,100	9,618	4,766	14.59%
YoY %	-45.45%	83.33%	9.09%	22.22%	-15.78%	101.80%	-	-
Horiz. %	226.61%	415.44%	226.61%	207.72%	169.95%	201.80%	100.00%	-
Div Payout %	37.82%	74.67%	31.28%	36.25%	28.90%	30.80%	16.99%	-
YoY %	-49.35%	138.71%	-13.71%	25.43%	-6.17%	81.28%	-	-
Horiz. %	222.60%	439.49%	184.11%	213.36%	170.10%	181.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	261,000	243,000	235,799	212,399	194,400	176,400	153,866	9.19%
YoY %	7.41%	3.05%	11.02%	9.26%	10.20%	14.65%	-	-
Horiz. %	169.63%	157.93%	153.25%	138.04%	126.34%	114.65%	100.00%	-
NOSH	180,000	180,000	180,000	180,000	180,000	120,000	119,276	7.09%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.61%	-	-
Horiz. %	150.91%	150.91%	150.91%	150.91%	150.91%	100.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	1.51%	1.48%	1.93%	1.88%	2.19%	2.45%	2.27%	-
YoY %	2.03%	-23.32%	2.66%	-14.16%	-10.61%	7.93%	-	-
Horiz. %	66.52%	65.20%	85.02%	82.82%	96.48%	107.93%	100.00%	-
ROE	10.94%	10.91%	14.64%	12.86%	14.42%	17.70%	18.24%	-
YoY %	0.27%	-25.48%	13.84%	-10.82%	-18.53%	-2.96%	-	-
Horiz. %	59.98%	59.81%	80.26%	70.50%	79.06%	97.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	1,053.41	998.08	991.74	807.28	712.37	1,061.90	1,036.52	0.26%
YoY %	5.54%	0.64%	22.85%	13.32%	-32.92%	2.45%	-	-
Horiz. %	101.63%	96.29%	95.68%	77.88%	68.73%	102.45%	100.00%	-
EPS	15.86	14.73	19.18	15.17	15.57	26.02	23.53	-6.35%
YoY %	7.67%	-23.20%	26.43%	-2.57%	-40.16%	10.58%	-	-
Horiz. %	67.40%	62.60%	81.51%	64.47%	66.17%	110.58%	100.00%	-
DPS	6.00	11.00	6.00	5.50	4.50	8.00	4.00	6.98%
YoY %	-45.45%	83.33%	9.09%	22.22%	-43.75%	100.00%	-	-
Horiz. %	150.00%	275.00%	150.00%	137.50%	112.50%	200.00%	100.00%	-
NAPS	1.45	1.35	1.31	1.18	1.08	1.47	1.29	1.96%
YoY %	7.41%	3.05%	11.02%	9.26%	-26.53%	13.95%	-	-
Horiz. %	112.40%	104.65%	101.55%	91.47%	83.72%	113.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	526.70	499.04	495.87	403.64	356.19	353.97	343.42	7.38%
YoY %	5.54%	0.64%	22.85%	13.32%	0.63%	3.07%	-	-
Horiz. %	153.37%	145.31%	144.39%	117.54%	103.72%	103.07%	100.00%	-
EPS	7.93	7.37	9.59	7.59	7.79	8.67	7.79	0.29%
YoY %	7.60%	-23.15%	26.35%	-2.57%	-10.15%	11.30%	-	-
Horiz. %	101.80%	94.61%	123.11%	97.43%	100.00%	111.30%	100.00%	-
DPS	3.00	5.50	3.00	2.75	2.25	2.67	1.32	14.64%
YoY %	-45.45%	83.33%	9.09%	22.22%	-15.73%	102.27%	-	-
Horiz. %	227.27%	416.67%	227.27%	208.33%	170.45%	202.27%	100.00%	-
NAPS	0.725	0.675	0.655	0.59	0.54	0.49	0.4274	9.19%
YoY %	7.41%	3.05%	11.02%	9.26%	10.20%	14.65%	-	-
Horiz. %	169.63%	157.93%	153.25%	138.04%	126.35%	114.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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	0.14	0.15	0.16	0.17	0.16	0.10	0.09	7.63%
YoY %	-6.67%	-6.25%	-5.88%	6.25%	60.00%	11.11%	-	-
Horiz. %	155.56%	166.67%	177.78%	188.89%	177.78%	111.11%	100.00%	-
P/EPS	9.20	10.39	8.19	8.96	7.51	3.88	4.12	14.31%
YoY %	-11.45%	26.86%	-8.59%	19.31%	93.56%	-5.83%	-	-
Horiz. %	223.30%	252.18%	198.79%	217.48%	182.28%	94.17%	100.00%	-
EY	10.87	9.63	12.22	11.16	13.31	25.76	24.25	-12.50%
YoY %	12.88%	-21.19%	9.50%	-16.15%	-48.33%	6.23%	-	-
Horiz. %	44.82%	39.71%	50.39%	46.02%	54.89%	106.23%	100.00%	-
DY	4.11	7.19	3.82	4.04	3.85	7.92	4.12	-0.04%
YoY %	-42.84%	88.22%	-5.45%	4.94%	-51.39%	92.23%	-	-
Horiz. %	99.76%	174.51%	92.72%	98.06%	93.45%	192.23%	100.00%	-
P/NAPS	1.01	1.13	1.20	1.15	1.08	0.69	0.75	5.08%
YoY %	-10.62%	-5.83%	4.35%	6.48%	56.52%	-8.00%	-	-
Horiz. %	134.67%	150.67%	160.00%	153.33%	144.00%	92.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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	0.14	0.15	0.16	0.20	0.17	0.10	0.09	7.63%
YoY %	-6.67%	-6.25%	-20.00%	17.65%	70.00%	11.11%	-	-
Horiz. %	155.56%	166.67%	177.78%	222.22%	188.89%	111.11%	100.00%	-
P/EPS	9.14	10.39	8.13	10.88	7.71	4.11	4.04	14.56%
YoY %	-12.03%	27.80%	-25.28%	41.12%	87.59%	1.73%	-	-
Horiz. %	226.24%	257.18%	201.24%	269.31%	190.84%	101.73%	100.00%	-
EY	10.94	9.63	12.29	9.19	12.98	24.32	24.76	-12.71%
YoY %	13.60%	-21.64%	33.73%	-29.20%	-46.63%	-1.78%	-	-
Horiz. %	44.18%	38.89%	49.64%	37.12%	52.42%	98.22%	100.00%	-
DY	4.14	7.19	3.85	3.33	3.75	7.48	4.21	-0.27%
YoY %	-42.42%	86.75%	15.62%	-11.20%	-49.87%	77.67%	-	-
Horiz. %	98.34%	170.78%	91.45%	79.10%	89.07%	177.67%	100.00%	-
P/NAPS	1.00	1.13	1.19	1.40	1.11	0.73	0.74	5.14%
YoY %	-11.50%	-5.04%	-15.00%	26.13%	52.05%	-1.35%	-	-
Horiz. %	135.14%	152.70%	160.81%	189.19%	150.00%	98.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos