[VSTECS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.65%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,282,272 1,291,068 1,276,120 1,284,353 1,274,282 1,277,172 1,250,687 1.67%
PBT 37,781 37,767 40,251 41,433 42,466 42,961 40,934 -5.20%
Tax -9,754 -9,623 -10,387 -10,720 -11,239 -11,743 -10,791 -6.51%
NP 28,027 28,144 29,864 30,713 31,227 31,218 30,143 -4.74%
-
NP to SH 28,027 28,144 29,864 30,713 31,227 31,218 30,143 -4.74%
-
Tax Rate 25.82% 25.48% 25.81% 25.87% 26.47% 27.33% 26.36% -
Total Cost 1,254,245 1,262,924 1,246,256 1,253,640 1,243,055 1,245,954 1,220,544 1.83%
-
Net Worth 194,400 194,400 187,199 183,599 176,400 179,889 173,131 8.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,100 8,100 8,100 13,218 9,618 9,618 9,618 -10.82%
Div Payout % 28.90% 28.78% 27.12% 43.04% 30.80% 30.81% 31.91% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 194,400 194,400 187,199 183,599 176,400 179,889 173,131 8.03%
NOSH 180,000 180,000 180,000 120,000 120,000 119,132 120,229 30.90%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.19% 2.18% 2.34% 2.39% 2.45% 2.44% 2.41% -
ROE 14.42% 14.48% 15.95% 16.73% 17.70% 17.35% 17.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 712.37 717.26 708.96 1,070.29 1,061.90 1,072.06 1,040.25 -22.32%
EPS 15.57 15.64 16.59 25.59 26.02 26.20 25.07 -27.22%
DPS 4.50 4.50 4.50 11.00 8.00 8.00 8.00 -31.88%
NAPS 1.08 1.08 1.04 1.53 1.47 1.51 1.44 -17.46%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 356.19 358.63 354.48 356.76 353.97 354.77 347.41 1.67%
EPS 7.79 7.82 8.30 8.53 8.67 8.67 8.37 -4.67%
DPS 2.25 2.25 2.25 3.67 2.67 2.67 2.67 -10.79%
NAPS 0.54 0.54 0.52 0.51 0.49 0.4997 0.4809 8.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.17 1.06 1.04 1.07 1.01 1.03 0.83 -
P/RPS 0.16 0.15 0.15 0.10 0.10 0.10 0.08 58.80%
P/EPS 7.51 6.78 6.27 4.18 3.88 3.93 3.31 72.75%
EY 13.31 14.75 15.95 23.92 25.76 25.44 30.21 -42.12%
DY 3.85 4.25 4.33 10.28 7.92 7.77 9.64 -45.79%
P/NAPS 1.08 0.98 1.00 0.70 0.69 0.68 0.58 51.41%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 09/05/12 21/02/12 -
Price 1.20 1.17 1.02 1.09 1.07 1.05 0.93 -
P/RPS 0.17 0.16 0.14 0.10 0.10 0.10 0.09 52.86%
P/EPS 7.71 7.48 6.15 4.26 4.11 4.01 3.71 62.92%
EY 12.98 13.36 16.27 23.48 24.32 24.96 26.96 -38.59%
DY 3.75 3.85 4.41 10.09 7.48 7.62 8.60 -42.52%
P/NAPS 1.11 1.08 0.98 0.71 0.73 0.70 0.65 42.91%

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