[VSTECS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.55%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 333,537 327,937 309,259 305,387 341,770 317,866 312,149 4.49%
PBT 12,853 8,589 7,521 11,288 14,035 9,622 8,016 36.79%
Tax -3,242 -2,052 -1,906 -3,187 -3,575 -2,571 -2,410 21.75%
NP 9,611 6,537 5,615 8,101 10,460 7,051 5,606 43.01%
-
NP to SH 9,611 6,537 5,615 8,101 10,460 7,051 5,606 43.01%
-
Tax Rate 25.22% 23.89% 25.34% 28.23% 25.47% 26.72% 30.06% -
Total Cost 323,926 321,400 303,644 297,286 331,310 310,815 306,543 3.72%
-
Net Worth 187,199 183,599 176,400 179,889 173,131 161,336 153,866 13.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,500 3,600 - - 9,618 - - -
Div Payout % 46.82% 55.07% - - 91.95% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 187,199 183,599 176,400 179,889 173,131 161,336 153,866 13.89%
NOSH 180,000 120,000 120,000 119,132 120,229 119,508 119,276 31.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.88% 1.99% 1.82% 2.65% 3.06% 2.22% 1.80% -
ROE 5.13% 3.56% 3.18% 4.50% 6.04% 4.37% 3.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 185.30 273.28 257.72 256.34 284.26 265.98 261.70 -20.47%
EPS 5.30 5.40 4.70 6.80 8.70 5.90 4.70 8.29%
DPS 2.50 3.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.04 1.53 1.47 1.51 1.44 1.35 1.29 -13.32%
Adjusted Per Share Value based on latest NOSH - 119,132
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.65 91.09 85.91 84.83 94.94 88.30 86.71 4.49%
EPS 2.67 1.82 1.56 2.25 2.91 1.96 1.56 42.85%
DPS 1.25 1.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.4997 0.4809 0.4482 0.4274 13.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.04 1.07 1.01 1.03 0.83 0.78 0.97 -
P/RPS 0.56 0.39 0.39 0.40 0.29 0.29 0.37 31.65%
P/EPS 19.48 19.64 21.59 15.15 9.54 13.22 20.64 -3.76%
EY 5.13 5.09 4.63 6.60 10.48 7.56 4.85 3.79%
DY 2.40 2.80 0.00 0.00 9.64 0.00 0.00 -
P/NAPS 1.00 0.70 0.69 0.68 0.58 0.58 0.75 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 07/11/12 08/08/12 09/05/12 21/02/12 02/11/11 03/08/11 -
Price 1.02 1.09 1.07 1.05 0.93 0.87 0.95 -
P/RPS 0.55 0.40 0.42 0.41 0.33 0.33 0.36 32.47%
P/EPS 19.10 20.01 22.87 15.44 10.69 14.75 20.21 -3.67%
EY 5.23 5.00 4.37 6.48 9.35 6.78 4.95 3.71%
DY 2.45 2.75 0.00 0.00 8.60 0.00 0.00 -
P/NAPS 0.98 0.71 0.73 0.70 0.65 0.64 0.74 20.49%

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