[VSTECS] QoQ 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- -40.57%
YoY- -34.7%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 400,181 434,715 496,549 465,105 418,790 522,855 451,471 -7.73%
PBT 8,327 6,984 13,745 6,493 10,667 12,709 13,093 -26.06%
Tax -2,030 -1,862 -3,402 -1,738 -2,666 -3,320 -3,243 -26.84%
NP 6,297 5,122 10,343 4,755 8,001 9,389 9,850 -25.80%
-
NP to SH 6,297 5,122 10,343 4,755 8,001 9,389 9,850 -25.80%
-
Tax Rate 24.38% 26.66% 24.75% 26.77% 24.99% 26.12% 24.77% -
Total Cost 393,884 429,593 486,206 460,350 410,789 513,466 441,621 -7.34%
-
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 - - 5,400 14,400 - - 5,400 -
Div Payout % - - 52.21% 302.84% - - 54.82% -
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 1.57% 1.18% 2.08% 1.02% 1.91% 1.80% 2.18% -
ROE 2.59% 2.12% 4.35% 1.97% 3.39% 4.01% 4.41% -
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 222.32 241.51 275.86 258.39 232.66 290.48 250.82 -7.73%
EPS 3.50 2.80 5.70 2.60 4.40 5.20 5.50 -26.03%
DPS 0.00 0.00 3.00 8.00 0.00 0.00 3.00 -
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 111.16 120.75 137.93 129.20 116.33 145.24 125.41 -7.73%
EPS 1.75 1.42 2.87 1.32 2.22 2.61 2.74 -25.85%
DPS 0.00 0.00 1.50 4.00 0.00 0.00 1.50 -
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 0.69 0.71 0.57 0.56 0.67 0.53 0.47 29.20%
P/EPS 43.74 60.09 27.15 54.51 35.32 29.52 21.56 60.32%
EY 2.29 1.66 3.68 1.83 2.83 3.39 4.64 -37.57%
DY 0.00 0.00 1.92 5.56 0.00 0.00 2.54 -
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 0.69 0.68 0.56 0.59 0.67 0.58 0.56 14.94%
P/EPS 43.74 57.99 26.97 57.92 35.10 32.40 25.58 43.04%
EY 2.29 1.72 3.71 1.73 2.85 3.09 3.91 -30.02%
DY 0.00 0.00 1.94 5.23 0.00 0.00 2.14 -
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