[VSTECS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.64%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,786,737 1,845,455 1,815,159 1,756,253 1,363,650 1,291,068 1,277,172 5.75%
PBT 34,942 39,937 37,889 45,235 34,454 37,767 42,961 -3.38%
Tax -9,114 -10,096 -9,668 -11,199 -9,162 -9,623 -11,743 -4.13%
NP 25,828 29,841 28,221 34,036 25,292 28,144 31,218 -3.10%
-
NP to SH 25,828 29,841 28,221 34,036 25,292 28,144 31,218 -3.10%
-
Tax Rate 26.08% 25.28% 25.52% 24.76% 26.59% 25.48% 27.33% -
Total Cost 1,760,909 1,815,614 1,786,938 1,722,217 1,338,358 1,262,924 1,245,954 5.93%
-
Net Worth 277,199 261,000 241,200 233,999 208,799 194,400 179,889 7.46%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,000 10,822 19,800 10,800 9,900 8,100 9,618 -1.10%
Div Payout % 34.85% 36.27% 70.16% 31.73% 39.14% 28.78% 30.81% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 277,199 261,000 241,200 233,999 208,799 194,400 179,889 7.46%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 119,132 7.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.45% 1.62% 1.55% 1.94% 1.85% 2.18% 2.44% -
ROE 9.32% 11.43% 11.70% 14.55% 12.11% 14.48% 17.35% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 992.63 1,025.25 1,008.42 975.70 757.58 717.26 1,072.06 -1.27%
EPS 14.35 16.58 15.68 18.91 14.05 15.64 26.20 -9.54%
DPS 5.00 6.00 11.00 6.00 5.50 4.50 8.00 -7.53%
NAPS 1.54 1.45 1.34 1.30 1.16 1.08 1.51 0.32%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 496.32 512.63 504.21 487.85 378.79 358.63 354.77 5.75%
EPS 7.17 8.29 7.84 9.45 7.03 7.82 8.67 -3.11%
DPS 2.50 3.01 5.50 3.00 2.75 2.25 2.67 -1.08%
NAPS 0.77 0.725 0.67 0.65 0.58 0.54 0.4997 7.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.14 1.54 1.71 1.54 1.19 1.06 1.03 -
P/RPS 0.11 0.15 0.17 0.16 0.16 0.15 0.10 1.60%
P/EPS 7.94 9.29 10.91 8.14 8.47 6.78 3.93 12.42%
EY 12.59 10.77 9.17 12.28 11.81 14.75 25.44 -11.05%
DY 4.39 3.90 6.43 3.90 4.62 4.25 7.77 -9.07%
P/NAPS 0.74 1.06 1.28 1.18 1.03 0.98 0.68 1.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 05/05/16 07/05/15 07/05/14 07/05/13 09/05/12 -
Price 1.20 1.55 1.65 1.69 1.36 1.17 1.05 -
P/RPS 0.12 0.15 0.16 0.17 0.18 0.16 0.10 3.08%
P/EPS 8.36 9.35 10.52 8.94 9.68 7.48 4.01 13.01%
EY 11.96 10.70 9.50 11.19 10.33 13.36 24.96 -11.53%
DY 4.17 3.87 6.67 3.55 4.04 3.85 7.62 -9.55%
P/NAPS 0.78 1.07 1.23 1.30 1.17 1.08 0.70 1.81%

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