[VSTECS] QoQ 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- -4.68%
YoY- 96.22%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 496,549 465,105 418,790 522,855 451,471 392,011 389,916 17.43%
PBT 13,745 6,493 10,667 12,709 13,093 9,109 10,324 20.95%
Tax -3,402 -1,738 -2,666 -3,320 -3,243 -1,827 -2,809 13.58%
NP 10,343 4,755 8,001 9,389 9,850 7,282 7,515 23.65%
-
NP to SH 10,343 4,755 8,001 9,389 9,850 7,282 7,515 23.65%
-
Tax Rate 24.75% 26.77% 24.99% 26.12% 24.77% 20.06% 27.21% -
Total Cost 486,206 460,350 410,789 513,466 441,621 384,729 382,401 17.31%
-
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 5,400 14,400 - - 5,400 5,400 - -
Div Payout % 52.21% 302.84% - - 54.82% 74.16% - -
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 2.08% 1.02% 1.91% 1.80% 2.18% 1.86% 1.93% -
ROE 4.35% 1.97% 3.39% 4.01% 4.41% 3.32% 3.54% -
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 275.86 258.39 232.66 290.48 250.82 217.78 216.62 17.43%
EPS 5.70 2.60 4.40 5.20 5.50 4.00 4.20 22.51%
DPS 3.00 8.00 0.00 0.00 3.00 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 137.93 129.20 116.33 145.24 125.41 108.89 108.31 17.43%
EPS 2.87 1.32 2.22 2.61 2.74 2.02 2.09 23.47%
DPS 1.50 4.00 0.00 0.00 1.50 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 0.57 0.56 0.67 0.53 0.47 0.67 0.63 -6.43%
P/EPS 27.15 54.51 35.32 29.52 21.56 35.84 32.57 -11.39%
EY 3.68 1.83 2.83 3.39 4.64 2.79 3.07 12.80%
DY 1.92 5.56 0.00 0.00 2.54 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 0.56 0.59 0.67 0.58 0.56 0.66 0.76 -18.37%
P/EPS 26.97 57.92 35.10 32.40 25.58 35.35 39.52 -22.43%
EY 3.71 1.73 2.85 3.09 3.91 2.83 2.53 28.98%
DY 1.94 5.23 0.00 0.00 2.14 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