[VSTECS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 69.31%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 320,335 1,276,120 942,583 614,646 305,387 1,250,687 908,917 -50.07%
PBT 8,804 40,251 27,398 18,809 11,288 40,934 26,899 -52.47%
Tax -2,423 -10,387 -7,145 -5,093 -3,187 -10,791 -7,216 -51.65%
NP 6,381 29,864 20,253 13,716 8,101 30,143 19,683 -52.77%
-
NP to SH 6,381 29,864 20,253 13,716 8,101 30,143 19,683 -52.77%
-
Tax Rate 27.52% 25.81% 26.08% 27.08% 28.23% 26.36% 26.83% -
Total Cost 313,954 1,246,256 922,330 600,930 297,286 1,220,544 889,234 -50.01%
-
Net Worth 194,400 187,199 183,599 176,400 179,889 172,931 162,024 12.90%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9,900 3,600 - - 9,607 - -
Div Payout % - 33.15% 17.78% - - 31.87% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 194,400 187,199 183,599 176,400 179,889 172,931 162,024 12.90%
NOSH 180,000 180,000 120,000 120,000 119,132 120,091 120,018 30.99%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.99% 2.34% 2.15% 2.23% 2.65% 2.41% 2.17% -
ROE 3.28% 15.95% 11.03% 7.78% 4.50% 17.43% 12.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 177.96 708.96 785.49 512.21 256.34 1,041.44 757.32 -61.88%
EPS 3.50 16.60 16.90 11.40 6.80 25.10 16.40 -64.25%
DPS 0.00 5.50 3.00 0.00 0.00 8.00 0.00 -
NAPS 1.08 1.04 1.53 1.47 1.51 1.44 1.35 -13.81%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 88.98 354.48 261.83 170.74 84.83 347.41 252.48 -50.07%
EPS 1.77 8.30 5.63 3.81 2.25 8.37 5.47 -52.83%
DPS 0.00 2.75 1.00 0.00 0.00 2.67 0.00 -
NAPS 0.54 0.52 0.51 0.49 0.4997 0.4804 0.4501 12.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.06 1.04 1.07 1.01 1.03 0.83 0.78 -
P/RPS 0.60 0.15 0.14 0.20 0.40 0.08 0.10 229.83%
P/EPS 29.90 6.27 6.34 8.84 15.15 3.31 4.76 240.06%
EY 3.34 15.95 15.77 11.32 6.60 30.24 21.03 -70.63%
DY 0.00 5.29 2.80 0.00 0.00 9.64 0.00 -
P/NAPS 0.98 1.00 0.70 0.69 0.68 0.58 0.58 41.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 20/02/13 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 -
Price 1.17 1.02 1.09 1.07 1.05 0.93 0.87 -
P/RPS 0.66 0.14 0.14 0.21 0.41 0.09 0.11 229.83%
P/EPS 33.00 6.15 6.46 9.36 15.44 3.71 5.30 238.07%
EY 3.03 16.27 15.48 10.68 6.48 26.99 18.85 -70.40%
DY 0.00 5.39 2.75 0.00 0.00 8.60 0.00 -
P/NAPS 1.08 0.98 0.71 0.73 0.70 0.65 0.64 41.69%

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