[VSTECS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.85%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,250,687 1,211,889 1,182,102 1,115,608 1,271,512 1,274,726 1,252,474 -0.09%
PBT 40,934 35,865 34,554 37,044 39,367 37,601 36,550 7.82%
Tax -10,791 -9,621 -9,290 -8,940 -10,337 -10,017 -9,346 10.02%
NP 30,143 26,244 25,264 28,104 29,030 27,584 27,204 7.05%
-
NP to SH 30,143 26,244 25,264 28,104 28,927 27,446 26,998 7.60%
-
Tax Rate 26.36% 26.83% 26.89% 24.13% 26.26% 26.64% 25.57% -
Total Cost 1,220,544 1,185,645 1,156,838 1,087,504 1,242,482 1,247,142 1,225,270 -0.25%
-
Net Worth 172,931 162,024 155,193 153,619 138,444 127,693 115,107 31.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,607 - - - 9,004 5,870 8,371 9.58%
Div Payout % 31.87% - - - 31.13% 21.39% 31.01% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 172,931 162,024 155,193 153,619 138,444 127,693 115,107 31.07%
NOSH 120,091 120,018 120,304 119,084 112,556 110,080 104,643 9.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.41% 2.17% 2.14% 2.52% 2.28% 2.16% 2.17% -
ROE 17.43% 16.20% 16.28% 18.29% 20.89% 21.49% 23.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,041.44 1,009.75 982.59 936.82 1,129.67 1,158.00 1,196.90 -8.83%
EPS 25.10 21.87 21.00 23.60 25.70 24.93 25.80 -1.81%
DPS 8.00 0.00 0.00 0.00 8.00 5.33 8.00 0.00%
NAPS 1.44 1.35 1.29 1.29 1.23 1.16 1.10 19.60%
Adjusted Per Share Value based on latest NOSH - 119,084
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 347.41 336.64 328.36 309.89 353.20 354.09 347.91 -0.09%
EPS 8.37 7.29 7.02 7.81 8.04 7.62 7.50 7.56%
DPS 2.67 0.00 0.00 0.00 2.50 1.63 2.33 9.47%
NAPS 0.4804 0.4501 0.4311 0.4267 0.3846 0.3547 0.3197 31.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.78 0.97 1.07 0.89 0.74 0.73 -
P/RPS 0.08 0.08 0.10 0.11 0.08 0.06 0.06 21.07%
P/EPS 3.31 3.57 4.62 4.53 3.46 2.97 2.83 10.97%
EY 30.24 28.03 21.65 22.06 28.88 33.69 35.34 -9.84%
DY 9.64 0.00 0.00 0.00 8.99 7.21 10.96 -8.17%
P/NAPS 0.58 0.58 0.75 0.83 0.72 0.64 0.66 -8.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 02/11/11 03/08/11 04/05/11 17/02/11 29/10/10 03/08/10 -
Price 0.93 0.87 0.95 1.00 0.87 0.83 0.72 -
P/RPS 0.09 0.09 0.10 0.11 0.08 0.07 0.06 30.94%
P/EPS 3.71 3.98 4.52 4.24 3.39 3.33 2.79 20.86%
EY 26.99 25.13 22.11 23.60 29.54 30.04 35.83 -17.16%
DY 8.60 0.00 0.00 0.00 9.20 6.43 11.11 -15.65%
P/NAPS 0.65 0.64 0.74 0.78 0.71 0.72 0.65 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