[VSTECS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.76%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,815,159 1,756,253 1,363,650 1,291,068 1,277,172 1,235,317 315,097 33.85%
PBT 37,889 45,235 34,454 37,767 42,961 40,932 7,696 30.39%
Tax -9,668 -11,199 -9,162 -9,623 -11,743 -10,675 -1,897 31.15%
NP 28,221 34,036 25,292 28,144 31,218 30,257 5,799 30.14%
-
NP to SH 28,221 34,036 25,292 28,144 31,218 30,257 5,696 30.53%
-
Tax Rate 25.52% 24.76% 26.59% 25.48% 27.33% 26.08% 24.65% -
Total Cost 1,786,938 1,722,217 1,338,358 1,262,924 1,245,954 1,205,060 309,298 33.91%
-
Net Worth 241,200 233,999 208,799 194,400 179,889 153,619 89,114 18.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 19,800 10,800 9,900 8,100 9,618 4,766 - -
Div Payout % 70.16% 31.73% 39.14% 28.78% 30.81% 15.75% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,200 233,999 208,799 194,400 179,889 153,619 89,114 18.03%
NOSH 180,000 180,000 180,000 180,000 119,132 119,084 91,870 11.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.55% 1.94% 1.85% 2.18% 2.44% 2.45% 1.84% -
ROE 11.70% 14.55% 12.11% 14.48% 17.35% 19.70% 6.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,008.42 975.70 757.58 717.26 1,072.06 1,037.34 342.98 19.67%
EPS 15.68 18.91 14.05 15.64 26.20 25.41 6.20 16.70%
DPS 11.00 6.00 5.50 4.50 8.00 4.00 0.00 -
NAPS 1.34 1.30 1.16 1.08 1.51 1.29 0.97 5.52%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 504.21 487.85 378.79 358.63 354.77 343.14 87.53 33.85%
EPS 7.84 9.45 7.03 7.82 8.67 8.40 1.58 30.56%
DPS 5.50 3.00 2.75 2.25 2.67 1.32 0.00 -
NAPS 0.67 0.65 0.58 0.54 0.4997 0.4267 0.2475 18.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.71 1.54 1.19 1.06 1.03 1.07 0.00 -
P/RPS 0.17 0.16 0.16 0.15 0.10 0.10 0.00 -
P/EPS 10.91 8.14 8.47 6.78 3.93 4.21 0.00 -
EY 9.17 12.28 11.81 14.75 25.44 23.75 0.00 -
DY 6.43 3.90 4.62 4.25 7.77 3.74 0.00 -
P/NAPS 1.28 1.18 1.03 0.98 0.68 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 07/05/15 07/05/14 07/05/13 09/05/12 04/05/11 - -
Price 1.65 1.69 1.36 1.17 1.05 1.00 0.00 -
P/RPS 0.16 0.17 0.18 0.16 0.10 0.10 0.00 -
P/EPS 10.52 8.94 9.68 7.48 4.01 3.94 0.00 -
EY 9.50 11.19 10.33 13.36 24.96 25.41 0.00 -
DY 6.67 3.55 4.04 3.85 7.62 4.00 0.00 -
P/NAPS 1.23 1.30 1.17 1.08 0.70 0.78 0.00 -

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
Post a Comment