[VSTECS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.1%
YoY- 96.22%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,903,299 1,406,750 941,645 522,855 1,591,117 1,139,646 747,635 86.12%
PBT 43,614 29,869 23,376 12,709 39,202 26,109 17,000 87.08%
Tax -11,126 -7,724 -5,986 -3,320 -9,770 -6,527 -4,700 77.34%
NP 32,488 22,145 17,390 9,389 29,432 19,582 12,300 90.74%
-
NP to SH 32,488 22,145 17,390 9,389 29,432 19,582 12,300 90.74%
-
Tax Rate 25.51% 25.86% 25.61% 26.12% 24.92% 25.00% 27.65% -
Total Cost 1,870,811 1,384,605 924,255 513,466 1,561,685 1,120,064 735,335 86.04%
-
Net Worth 237,600 241,200 235,799 233,999 223,200 219,600 212,399 7.73%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,800 14,400 - - 10,800 5,400 - -
Div Payout % 60.95% 65.03% - - 36.69% 27.58% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 237,600 241,200 235,799 233,999 223,200 219,600 212,399 7.73%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.71% 1.57% 1.85% 1.80% 1.85% 1.72% 1.65% -
ROE 13.67% 9.18% 7.37% 4.01% 13.19% 8.92% 5.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,057.39 781.53 523.14 290.48 883.95 633.14 415.35 86.12%
EPS 18.00 12.30 9.70 5.20 16.40 10.90 6.80 91.01%
DPS 11.00 8.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 1.32 1.34 1.31 1.30 1.24 1.22 1.18 7.73%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 528.69 390.76 261.57 145.24 441.98 316.57 207.68 86.12%
EPS 9.02 6.15 4.83 2.61 8.18 5.44 3.42 90.55%
DPS 5.50 4.00 0.00 0.00 3.00 1.50 0.00 -
NAPS 0.66 0.67 0.655 0.65 0.62 0.61 0.59 7.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.56 1.44 1.57 1.54 1.18 1.45 1.36 -
P/RPS 0.15 0.18 0.30 0.53 0.13 0.23 0.33 -40.79%
P/EPS 8.64 11.70 16.25 29.52 7.22 13.33 19.90 -42.57%
EY 11.57 8.54 6.15 3.39 13.86 7.50 5.02 74.21%
DY 7.05 5.56 0.00 0.00 5.08 2.07 0.00 -
P/NAPS 1.18 1.07 1.20 1.18 0.95 1.19 1.15 1.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 04/11/15 05/08/15 07/05/15 11/02/15 05/11/14 06/08/14 -
Price 1.55 1.53 1.56 1.69 1.40 1.43 1.65 -
P/RPS 0.15 0.20 0.30 0.58 0.16 0.23 0.40 -47.90%
P/EPS 8.59 12.44 16.15 32.40 8.56 13.14 24.15 -49.70%
EY 11.64 8.04 6.19 3.09 11.68 7.61 4.14 98.83%
DY 7.10 5.23 0.00 0.00 4.29 2.10 0.00 -
P/NAPS 1.17 1.14 1.19 1.30 1.13 1.17 1.40 -11.24%

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