[VSTECS] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.33%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,905,386 1,768,353 1,858,221 1,500,922 1,298,527 1,284,353 1,224,384 7.64%
PBT 37,187 37,397 42,962 39,178 36,366 41,433 38,065 -0.38%
Tax -9,892 -9,489 -10,967 -9,868 -9,595 -10,720 -10,040 -0.24%
NP 27,295 27,908 31,995 29,310 26,771 30,713 28,025 -0.43%
-
NP to SH 27,295 27,908 31,995 29,310 26,771 30,713 28,025 -0.43%
-
Tax Rate 26.60% 25.37% 25.53% 25.19% 26.38% 25.87% 26.38% -
Total Cost 1,878,091 1,740,445 1,826,226 1,471,612 1,271,756 1,253,640 1,196,359 7.79%
-
Net Worth 264,600 248,399 241,200 219,600 199,800 183,599 161,336 8.58%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,900 10,800 19,800 9,900 9,900 13,218 4,766 12.94%
Div Payout % 36.27% 38.70% 61.88% 33.78% 36.98% 43.04% 17.01% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 264,600 248,399 241,200 219,600 199,800 183,599 161,336 8.58%
NOSH 180,000 180,000 180,000 180,000 180,000 120,000 119,508 7.05%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.43% 1.58% 1.72% 1.95% 2.06% 2.39% 2.29% -
ROE 10.32% 11.24% 13.26% 13.35% 13.40% 16.73% 17.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,058.55 982.42 1,032.35 833.85 721.40 1,070.29 1,024.52 0.54%
EPS 15.16 15.50 17.78 16.28 14.87 25.59 23.45 -7.00%
DPS 5.50 6.00 11.00 5.50 5.50 11.00 4.00 5.44%
NAPS 1.47 1.38 1.34 1.22 1.11 1.53 1.35 1.42%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 529.27 491.21 516.17 416.92 360.70 356.76 340.11 7.64%
EPS 7.58 7.75 8.89 8.14 7.44 8.53 7.78 -0.43%
DPS 2.75 3.00 5.50 2.75 2.75 3.67 1.32 12.99%
NAPS 0.735 0.69 0.67 0.61 0.555 0.51 0.4482 8.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.39 1.48 1.44 1.45 1.11 1.07 0.78 -
P/RPS 0.13 0.15 0.14 0.17 0.15 0.10 0.08 8.42%
P/EPS 9.17 9.55 8.10 8.90 7.46 4.18 3.33 18.37%
EY 10.91 10.48 12.34 11.23 13.40 23.92 30.06 -15.52%
DY 3.96 4.05 7.64 3.79 4.95 10.28 5.13 -4.21%
P/NAPS 0.95 1.07 1.07 1.19 1.00 0.70 0.58 8.56%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 02/11/17 03/11/16 04/11/15 05/11/14 07/11/13 07/11/12 02/11/11 -
Price 1.37 1.47 1.53 1.43 1.36 1.09 0.87 -
P/RPS 0.13 0.15 0.15 0.17 0.19 0.10 0.08 8.42%
P/EPS 9.03 9.48 8.61 8.78 9.14 4.26 3.71 15.96%
EY 11.07 10.55 11.62 11.39 10.94 23.48 26.95 -13.77%
DY 4.01 4.08 7.19 3.85 4.04 10.09 4.60 -2.25%
P/NAPS 0.93 1.07 1.14 1.17 1.23 0.71 0.64 6.42%

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