[VSTECS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.92%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,669,792 1,883,290 1,495,270 1,241,596 1,229,292 1,182,102 1,252,474 4.90%
PBT 30,622 46,752 34,000 32,678 37,618 34,554 36,550 -2.90%
Tax -7,784 -11,972 -9,400 -8,920 -10,186 -9,290 -9,346 -2.99%
NP 22,838 34,780 24,600 23,758 27,432 25,264 27,204 -2.87%
-
NP to SH 22,838 34,780 24,600 23,758 27,432 25,264 26,998 -2.74%
-
Tax Rate 25.42% 25.61% 27.65% 27.30% 27.08% 26.89% 25.57% -
Total Cost 1,646,954 1,848,510 1,470,670 1,217,838 1,201,860 1,156,838 1,225,270 5.04%
-
Net Worth 243,000 235,799 212,399 194,400 176,400 155,193 115,107 13.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 8,371 -
Div Payout % - - - - - - 31.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 243,000 235,799 212,399 194,400 176,400 155,193 115,107 13.24%
NOSH 180,000 180,000 180,000 180,000 120,000 120,304 104,643 9.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.37% 1.85% 1.65% 1.91% 2.23% 2.14% 2.17% -
ROE 9.40% 14.75% 11.58% 12.22% 15.55% 16.28% 23.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 927.66 1,046.27 830.71 689.78 1,024.41 982.59 1,196.90 -4.15%
EPS 12.60 19.40 13.60 13.20 22.80 21.00 25.80 -11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.35 1.31 1.18 1.08 1.47 1.29 1.10 3.46%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 463.83 523.14 415.35 344.89 341.47 328.36 347.91 4.90%
EPS 6.34 9.66 6.83 6.60 7.62 7.02 7.50 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
NAPS 0.675 0.655 0.59 0.54 0.49 0.4311 0.3197 13.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.53 1.57 1.36 1.17 1.01 0.97 0.73 -
P/RPS 0.16 0.15 0.16 0.17 0.10 0.10 0.06 17.74%
P/EPS 12.06 8.13 9.95 8.86 4.42 4.62 2.83 27.30%
EY 8.29 12.31 10.05 11.28 22.63 21.65 35.34 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.96 -
P/NAPS 1.13 1.20 1.15 1.08 0.69 0.75 0.66 9.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 03/08/16 05/08/15 06/08/14 06/08/13 08/08/12 03/08/11 03/08/10 -
Price 1.53 1.56 1.65 1.20 1.07 0.95 0.72 -
P/RPS 0.16 0.15 0.20 0.17 0.10 0.10 0.06 17.74%
P/EPS 12.06 8.07 12.07 9.09 4.68 4.52 2.79 27.60%
EY 8.29 12.39 8.28 11.00 21.36 22.11 35.83 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 1.13 1.19 1.40 1.11 0.73 0.74 0.65 9.64%

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