[VSTECS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.48%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,453,103 1,363,650 1,326,266 1,298,527 1,282,272 1,291,068 1,276,120 9.07%
PBT 37,243 34,454 36,582 36,366 37,781 37,767 40,251 -5.05%
Tax -9,934 -9,162 -9,694 -9,595 -9,754 -9,623 -10,387 -2.93%
NP 27,309 25,292 26,888 26,771 28,027 28,144 29,864 -5.80%
-
NP to SH 27,309 25,292 26,888 26,771 28,027 28,144 29,864 -5.80%
-
Tax Rate 26.67% 26.59% 26.50% 26.38% 25.82% 25.48% 25.81% -
Total Cost 1,425,794 1,338,358 1,299,378 1,271,756 1,254,245 1,262,924 1,246,256 9.41%
-
Net Worth 212,399 208,799 205,199 199,800 194,400 194,400 187,199 8.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,900 9,900 9,900 9,900 8,100 8,100 8,100 14.35%
Div Payout % 36.25% 39.14% 36.82% 36.98% 28.90% 28.78% 27.12% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 212,399 208,799 205,199 199,800 194,400 194,400 187,199 8.80%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.88% 1.85% 2.03% 2.06% 2.19% 2.18% 2.34% -
ROE 12.86% 12.11% 13.10% 13.40% 14.42% 14.48% 15.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 807.28 757.58 736.81 721.40 712.37 717.26 708.96 9.06%
EPS 15.17 14.05 14.94 14.87 15.57 15.64 16.59 -5.80%
DPS 5.50 5.50 5.50 5.50 4.50 4.50 4.50 14.35%
NAPS 1.18 1.16 1.14 1.11 1.08 1.08 1.04 8.80%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 403.64 378.79 368.41 360.70 356.19 358.63 354.48 9.06%
EPS 7.59 7.03 7.47 7.44 7.79 7.82 8.30 -5.80%
DPS 2.75 2.75 2.75 2.75 2.25 2.25 2.25 14.35%
NAPS 0.59 0.58 0.57 0.555 0.54 0.54 0.52 8.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.36 1.19 1.16 1.11 1.17 1.06 1.04 -
P/RPS 0.17 0.16 0.16 0.15 0.16 0.15 0.15 8.72%
P/EPS 8.96 8.47 7.77 7.46 7.51 6.78 6.27 26.95%
EY 11.16 11.81 12.88 13.40 13.31 14.75 15.95 -21.23%
DY 4.04 4.62 4.74 4.95 3.85 4.25 4.33 -4.52%
P/NAPS 1.15 1.03 1.02 1.00 1.08 0.98 1.00 9.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 07/05/14 13/02/14 07/11/13 06/08/13 07/05/13 20/02/13 -
Price 1.65 1.36 1.16 1.36 1.20 1.17 1.02 -
P/RPS 0.20 0.18 0.16 0.19 0.17 0.16 0.14 26.92%
P/EPS 10.88 9.68 7.77 9.14 7.71 7.48 6.15 46.42%
EY 9.19 10.33 12.88 10.94 12.98 13.36 16.27 -31.74%
DY 3.33 4.04 4.74 4.04 3.75 3.85 4.41 -17.12%
P/NAPS 1.40 1.17 1.02 1.23 1.11 1.08 0.98 26.92%

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