[VSTECS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 317,866 312,149 278,902 315,467 329,808 311,140 315,097 0.58%
PBT 9,622 8,016 9,261 11,166 9,926 10,579 7,696 16.04%
Tax -2,571 -2,410 -2,235 -2,824 -2,840 -2,776 -1,897 22.44%
NP 7,051 5,606 7,026 8,342 7,086 7,803 5,799 13.90%
-
NP to SH 7,051 5,606 7,026 8,342 7,086 7,803 5,696 15.27%
-
Tax Rate 26.72% 30.06% 24.13% 25.29% 28.61% 26.24% 24.65% -
Total Cost 310,815 306,543 271,876 307,125 322,722 303,337 309,298 0.32%
-
Net Worth 161,336 153,866 153,619 146,580 139,317 130,050 89,114 48.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,766 - - 3,674 -
Div Payout % - - - 57.14% - - 64.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 161,336 153,866 153,619 146,580 139,317 130,050 89,114 48.49%
NOSH 119,508 119,276 119,084 119,171 120,101 118,227 91,870 19.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.22% 1.80% 2.52% 2.64% 2.15% 2.51% 1.84% -
ROE 4.37% 3.64% 4.57% 5.69% 5.09% 6.00% 6.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 265.98 261.70 234.20 264.72 274.61 263.17 342.98 -15.57%
EPS 5.90 4.70 5.90 7.00 5.90 6.60 6.20 -3.24%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 4.00 -
NAPS 1.35 1.29 1.29 1.23 1.16 1.10 0.97 24.62%
Adjusted Per Share Value based on latest NOSH - 119,171
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.30 86.71 77.47 87.63 91.61 86.43 87.53 0.58%
EPS 1.96 1.56 1.95 2.32 1.97 2.17 1.58 15.43%
DPS 0.00 0.00 0.00 1.32 0.00 0.00 1.02 -
NAPS 0.4482 0.4274 0.4267 0.4072 0.387 0.3613 0.2475 48.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.78 0.97 1.07 0.89 0.74 0.73 0.00 -
P/RPS 0.29 0.37 0.46 0.34 0.27 0.28 0.00 -
P/EPS 13.22 20.64 18.14 12.71 12.54 11.06 0.00 -
EY 7.56 4.85 5.51 7.87 7.97 9.04 0.00 -
DY 0.00 0.00 0.00 4.49 0.00 0.00 0.00 -
P/NAPS 0.58 0.75 0.83 0.72 0.64 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 03/08/11 04/05/11 17/02/11 29/10/10 03/08/10 05/05/10 -
Price 0.87 0.95 1.00 0.87 0.83 0.72 0.83 -
P/RPS 0.33 0.36 0.43 0.33 0.30 0.27 0.24 23.62%
P/EPS 14.75 20.21 16.95 12.43 14.07 10.91 13.39 6.65%
EY 6.78 4.95 5.90 8.05 7.11 9.17 7.47 -6.25%
DY 0.00 0.00 0.00 4.60 0.00 0.00 4.82 -
P/NAPS 0.64 0.74 0.78 0.71 0.72 0.65 0.86 -17.86%

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