[VSTECS] QoQ Annualized Quarter 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- 6.14%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,883,290 2,091,420 1,591,117 1,519,528 1,495,270 1,430,876 1,326,266 26.41%
PBT 46,752 50,836 39,202 34,812 34,000 26,704 36,582 17.81%
Tax -11,972 -13,280 -9,770 -8,702 -9,400 -7,564 -9,694 15.15%
NP 34,780 37,556 29,432 26,109 24,600 19,140 26,888 18.77%
-
NP to SH 34,780 37,556 29,432 26,109 24,600 19,140 26,888 18.77%
-
Tax Rate 25.61% 26.12% 24.92% 25.00% 27.65% 28.33% 26.50% -
Total Cost 1,848,510 2,053,864 1,561,685 1,493,418 1,470,670 1,411,736 1,299,378 26.57%
-
Net Worth 235,799 233,999 223,200 219,600 212,399 208,799 205,199 9.73%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 10,800 7,200 - - 9,900 -
Div Payout % - - 36.69% 27.58% - - 36.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 235,799 233,999 223,200 219,600 212,399 208,799 205,199 9.73%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.85% 1.80% 1.85% 1.72% 1.65% 1.34% 2.03% -
ROE 14.75% 16.05% 13.19% 11.89% 11.58% 9.17% 13.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,046.27 1,161.90 883.95 844.18 830.71 794.93 736.81 26.41%
EPS 19.40 20.80 16.40 14.53 13.60 10.80 14.90 19.29%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 5.50 -
NAPS 1.31 1.30 1.24 1.22 1.18 1.16 1.14 9.73%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 523.14 580.95 441.98 422.09 415.35 397.47 368.41 26.41%
EPS 9.66 10.43 8.18 7.25 6.83 5.32 7.47 18.75%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 2.75 -
NAPS 0.655 0.65 0.62 0.61 0.59 0.58 0.57 9.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.57 1.54 1.18 1.45 1.36 1.19 1.16 -
P/RPS 0.15 0.13 0.13 0.17 0.16 0.15 0.16 -4.22%
P/EPS 8.13 7.38 7.22 10.00 9.95 11.19 7.77 3.07%
EY 12.31 13.55 13.86 10.00 10.05 8.94 12.88 -2.98%
DY 0.00 0.00 5.08 2.76 0.00 0.00 4.74 -
P/NAPS 1.20 1.18 0.95 1.19 1.15 1.03 1.02 11.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 05/08/15 07/05/15 11/02/15 05/11/14 06/08/14 07/05/14 13/02/14 -
Price 1.56 1.69 1.40 1.43 1.65 1.36 1.16 -
P/RPS 0.15 0.15 0.16 0.17 0.20 0.17 0.16 -4.22%
P/EPS 8.07 8.10 8.56 9.86 12.07 12.79 7.77 2.56%
EY 12.39 12.35 11.68 10.14 8.28 7.82 12.88 -2.55%
DY 0.00 0.00 4.29 2.80 0.00 0.00 4.74 -
P/NAPS 1.19 1.30 1.13 1.17 1.40 1.17 1.02 10.85%

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