[VSTECS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 27.34%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 834,896 434,715 1,903,299 1,406,750 941,645 522,855 1,591,117 -34.96%
PBT 15,311 6,984 43,614 29,869 23,376 12,709 39,202 -46.59%
Tax -3,892 -1,862 -11,126 -7,724 -5,986 -3,320 -9,770 -45.89%
NP 11,419 5,122 32,488 22,145 17,390 9,389 29,432 -46.83%
-
NP to SH 11,419 5,122 32,488 22,145 17,390 9,389 29,432 -46.83%
-
Tax Rate 25.42% 26.66% 25.51% 25.86% 25.61% 26.12% 24.92% -
Total Cost 823,477 429,593 1,870,811 1,384,605 924,255 513,466 1,561,685 -34.75%
-
Net Worth 243,000 241,200 237,600 241,200 235,799 233,999 223,200 5.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 19,800 14,400 - - 10,800 -
Div Payout % - - 60.95% 65.03% - - 36.69% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 243,000 241,200 237,600 241,200 235,799 233,999 223,200 5.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.37% 1.18% 1.71% 1.57% 1.85% 1.80% 1.85% -
ROE 4.70% 2.12% 13.67% 9.18% 7.37% 4.01% 13.19% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 463.83 241.51 1,057.39 781.53 523.14 290.48 883.95 -34.96%
EPS 6.30 2.80 18.00 12.30 9.70 5.20 16.40 -47.18%
DPS 0.00 0.00 11.00 8.00 0.00 0.00 6.00 -
NAPS 1.35 1.34 1.32 1.34 1.31 1.30 1.24 5.83%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 231.92 120.75 528.69 390.76 261.57 145.24 441.98 -34.96%
EPS 3.17 1.42 9.02 6.15 4.83 2.61 8.18 -46.87%
DPS 0.00 0.00 5.50 4.00 0.00 0.00 3.00 -
NAPS 0.675 0.67 0.66 0.67 0.655 0.65 0.62 5.83%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.53 1.71 1.56 1.44 1.57 1.54 1.18 -
P/RPS 0.33 0.71 0.15 0.18 0.30 0.53 0.13 86.19%
P/EPS 24.12 60.09 8.64 11.70 16.25 29.52 7.22 123.63%
EY 4.15 1.66 11.57 8.54 6.15 3.39 13.86 -55.27%
DY 0.00 0.00 7.05 5.56 0.00 0.00 5.08 -
P/NAPS 1.13 1.28 1.18 1.07 1.20 1.18 0.95 12.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 03/08/16 05/05/16 23/02/16 04/11/15 05/08/15 07/05/15 11/02/15 -
Price 1.53 1.65 1.55 1.53 1.56 1.69 1.40 -
P/RPS 0.33 0.68 0.15 0.20 0.30 0.58 0.16 62.10%
P/EPS 24.12 57.99 8.59 12.44 16.15 32.40 8.56 99.62%
EY 4.15 1.72 11.64 8.04 6.19 3.09 11.68 -49.86%
DY 0.00 0.00 7.10 5.23 0.00 0.00 4.29 -
P/NAPS 1.13 1.23 1.17 1.14 1.19 1.30 1.13 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