[VSTECS] QoQ TTM 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- 15.64%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,903,299 1,858,221 1,785,127 1,756,253 1,591,117 1,500,922 1,453,103 19.65%
PBT 43,614 42,962 45,578 45,235 39,202 39,178 37,243 11.06%
Tax -11,126 -10,967 -11,056 -11,199 -9,770 -9,868 -9,934 7.82%
NP 32,488 31,995 34,522 34,036 29,432 29,310 27,309 12.23%
-
NP to SH 32,488 31,995 34,522 34,036 29,432 29,310 27,309 12.23%
-
Tax Rate 25.51% 25.53% 24.26% 24.76% 24.92% 25.19% 26.67% -
Total Cost 1,870,811 1,826,226 1,750,605 1,722,217 1,561,685 1,471,612 1,425,794 19.79%
-
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 19,800 19,800 10,800 10,800 10,800 9,900 9,900 58.53%
Div Payout % 60.95% 61.88% 31.28% 31.73% 36.69% 33.78% 36.25% -
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 1.71% 1.72% 1.93% 1.94% 1.85% 1.95% 1.88% -
ROE 13.67% 13.26% 14.64% 14.55% 13.19% 13.35% 12.86% -
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 1,057.39 1,032.35 991.74 975.70 883.95 833.85 807.28 19.65%
EPS 18.05 17.78 19.18 18.91 16.35 16.28 15.17 12.25%
DPS 11.00 11.00 6.00 6.00 6.00 5.50 5.50 58.53%
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 528.69 516.17 495.87 487.85 441.98 416.92 403.64 19.65%
EPS 9.02 8.89 9.59 9.45 8.18 8.14 7.59 12.16%
DPS 5.50 5.50 3.00 3.00 3.00 2.75 2.75 58.53%
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 0.15 0.14 0.16 0.16 0.13 0.17 0.17 -7.98%
P/EPS 8.64 8.10 8.19 8.14 7.22 8.90 8.96 -2.38%
EY 11.57 12.34 12.22 12.28 13.86 11.23 11.16 2.42%
DY 7.05 7.64 3.82 3.90 5.08 3.79 4.04 44.79%
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 0.15 0.15 0.16 0.17 0.16 0.17 0.20 -17.40%
P/EPS 8.59 8.61 8.13 8.94 8.56 8.78 10.88 -14.53%
EY 11.64 11.62 12.29 11.19 11.68 11.39 9.19 17.01%
DY 7.10 7.19 3.85 3.55 4.29 3.85 3.33 65.42%
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