[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.71%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,271,804 834,896 434,715 1,903,299 1,406,750 941,645 522,855 80.57%
PBT 23,652 15,311 6,984 43,614 29,869 23,376 12,709 51.12%
Tax -6,087 -3,892 -1,862 -11,126 -7,724 -5,986 -3,320 49.63%
NP 17,565 11,419 5,122 32,488 22,145 17,390 9,389 51.65%
-
NP to SH 17,565 11,419 5,122 32,488 22,145 17,390 9,389 51.65%
-
Tax Rate 25.74% 25.42% 26.66% 25.51% 25.86% 25.61% 26.12% -
Total Cost 1,254,239 823,477 429,593 1,870,811 1,384,605 924,255 513,466 81.08%
-
Net Worth 248,399 243,000 241,200 237,600 241,200 235,799 233,999 4.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,400 - - 19,800 14,400 - - -
Div Payout % 30.74% - - 60.95% 65.03% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 248,399 243,000 241,200 237,600 241,200 235,799 233,999 4.05%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.38% 1.37% 1.18% 1.71% 1.57% 1.85% 1.80% -
ROE 7.07% 4.70% 2.12% 13.67% 9.18% 7.37% 4.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 706.56 463.83 241.51 1,057.39 781.53 523.14 290.48 80.57%
EPS 9.80 6.30 2.80 18.00 12.30 9.70 5.20 52.39%
DPS 3.00 0.00 0.00 11.00 8.00 0.00 0.00 -
NAPS 1.38 1.35 1.34 1.32 1.34 1.31 1.30 4.05%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 353.28 231.92 120.75 528.69 390.76 261.57 145.24 80.57%
EPS 4.88 3.17 1.42 9.02 6.15 4.83 2.61 51.59%
DPS 1.50 0.00 0.00 5.50 4.00 0.00 0.00 -
NAPS 0.69 0.675 0.67 0.66 0.67 0.655 0.65 4.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.48 1.53 1.71 1.56 1.44 1.57 1.54 -
P/RPS 0.21 0.33 0.71 0.15 0.18 0.30 0.53 -45.96%
P/EPS 15.17 24.12 60.09 8.64 11.70 16.25 29.52 -35.76%
EY 6.59 4.15 1.66 11.57 8.54 6.15 3.39 55.57%
DY 2.03 0.00 0.00 7.05 5.56 0.00 0.00 -
P/NAPS 1.07 1.13 1.28 1.18 1.07 1.20 1.18 -6.29%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 03/11/16 03/08/16 05/05/16 23/02/16 04/11/15 05/08/15 07/05/15 -
Price 1.47 1.53 1.65 1.55 1.53 1.56 1.69 -
P/RPS 0.21 0.33 0.68 0.15 0.20 0.30 0.58 -49.10%
P/EPS 15.06 24.12 57.99 8.59 12.44 16.15 32.40 -39.91%
EY 6.64 4.15 1.72 11.64 8.04 6.19 3.09 66.29%
DY 2.04 0.00 0.00 7.10 5.23 0.00 0.00 -
P/NAPS 1.07 1.13 1.23 1.17 1.14 1.19 1.30 -12.14%

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