[VSTECS] QoQ TTM 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- 3.57%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,276,120 1,284,353 1,274,282 1,277,172 1,250,687 1,224,384 1,236,326 2.12%
PBT 40,251 41,433 42,466 42,961 40,934 38,065 38,369 3.22%
Tax -10,387 -10,720 -11,239 -11,743 -10,791 -10,040 -10,309 0.50%
NP 29,864 30,713 31,227 31,218 30,143 28,025 28,060 4.22%
-
NP to SH 29,864 30,713 31,227 31,218 30,143 28,025 28,060 4.22%
-
Tax Rate 25.81% 25.87% 26.47% 27.33% 26.36% 26.38% 26.87% -
Total Cost 1,246,256 1,253,640 1,243,055 1,245,954 1,220,544 1,196,359 1,208,266 2.07%
-
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 8,100 13,218 9,618 9,618 9,618 4,766 4,766 42.18%
Div Payout % 27.12% 43.04% 30.80% 30.81% 31.91% 17.01% 16.99% -
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 2.34% 2.39% 2.45% 2.44% 2.41% 2.29% 2.27% -
ROE 15.95% 16.73% 17.70% 17.35% 17.41% 17.37% 18.24% -
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 708.96 1,070.29 1,061.90 1,072.06 1,040.25 1,024.52 1,036.52 -22.28%
EPS 16.59 25.59 26.02 26.20 25.07 23.45 23.53 -20.69%
DPS 4.50 11.00 8.00 8.00 8.00 4.00 4.00 8.13%
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 354.48 356.76 353.97 354.77 347.41 340.11 343.42 2.12%
EPS 8.30 8.53 8.67 8.67 8.37 7.78 7.79 4.29%
DPS 2.25 3.67 2.67 2.67 2.67 1.32 1.32 42.46%
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 0.15 0.10 0.10 0.10 0.08 0.08 0.09 40.35%
P/EPS 6.27 4.18 3.88 3.93 3.31 3.33 4.12 32.13%
EY 15.95 23.92 25.76 25.44 30.21 30.06 24.25 -24.27%
DY 4.33 10.28 7.92 7.77 9.64 5.13 4.12 3.35%
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 0.14 0.10 0.10 0.10 0.09 0.08 0.09 34.07%
P/EPS 6.15 4.26 4.11 4.01 3.71 3.71 4.04 32.16%
EY 16.27 23.48 24.32 24.96 26.96 26.95 24.76 -24.32%
DY 4.41 10.09 7.48 7.62 8.60 4.60 4.21 3.12%
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