[VSTECS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 85.22%
YoY- 41.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 434,715 1,903,299 1,406,750 941,645 522,855 1,591,117 1,139,646 -47.37%
PBT 6,984 43,614 29,869 23,376 12,709 39,202 26,109 -58.45%
Tax -1,862 -11,126 -7,724 -5,986 -3,320 -9,770 -6,527 -56.63%
NP 5,122 32,488 22,145 17,390 9,389 29,432 19,582 -59.06%
-
NP to SH 5,122 32,488 22,145 17,390 9,389 29,432 19,582 -59.06%
-
Tax Rate 26.66% 25.51% 25.86% 25.61% 26.12% 24.92% 25.00% -
Total Cost 429,593 1,870,811 1,384,605 924,255 513,466 1,561,685 1,120,064 -47.18%
-
Net Worth 241,200 237,600 241,200 235,799 233,999 223,200 219,600 6.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 19,800 14,400 - - 10,800 5,400 -
Div Payout % - 60.95% 65.03% - - 36.69% 27.58% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,200 237,600 241,200 235,799 233,999 223,200 219,600 6.44%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.18% 1.71% 1.57% 1.85% 1.80% 1.85% 1.72% -
ROE 2.12% 13.67% 9.18% 7.37% 4.01% 13.19% 8.92% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 241.51 1,057.39 781.53 523.14 290.48 883.95 633.14 -47.37%
EPS 2.80 18.00 12.30 9.70 5.20 16.40 10.90 -59.55%
DPS 0.00 11.00 8.00 0.00 0.00 6.00 3.00 -
NAPS 1.34 1.32 1.34 1.31 1.30 1.24 1.22 6.44%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 120.75 528.69 390.76 261.57 145.24 441.98 316.57 -47.37%
EPS 1.42 9.02 6.15 4.83 2.61 8.18 5.44 -59.12%
DPS 0.00 5.50 4.00 0.00 0.00 3.00 1.50 -
NAPS 0.67 0.66 0.67 0.655 0.65 0.62 0.61 6.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.71 1.56 1.44 1.57 1.54 1.18 1.45 -
P/RPS 0.71 0.15 0.18 0.30 0.53 0.13 0.23 111.86%
P/EPS 60.09 8.64 11.70 16.25 29.52 7.22 13.33 172.63%
EY 1.66 11.57 8.54 6.15 3.39 13.86 7.50 -63.37%
DY 0.00 7.05 5.56 0.00 0.00 5.08 2.07 -
P/NAPS 1.28 1.18 1.07 1.20 1.18 0.95 1.19 4.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 23/02/16 04/11/15 05/08/15 07/05/15 11/02/15 05/11/14 -
Price 1.65 1.55 1.53 1.56 1.69 1.40 1.43 -
P/RPS 0.68 0.15 0.20 0.30 0.58 0.16 0.23 105.85%
P/EPS 57.99 8.59 12.44 16.15 32.40 8.56 13.14 168.81%
EY 1.72 11.64 8.04 6.19 3.09 11.68 7.61 -62.86%
DY 0.00 7.10 5.23 0.00 0.00 4.29 2.10 -
P/NAPS 1.23 1.17 1.14 1.19 1.30 1.13 1.17 3.38%

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