[VSTECS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 942,583 908,917 956,045 0 -
PBT 27,398 26,899 28,201 0 -
Tax -7,145 -7,216 -7,513 0 -
NP 20,253 19,683 20,688 0 -
-
NP to SH 20,253 19,683 20,585 0 -
-
Tax Rate 26.08% 26.83% 26.64% - -
Total Cost 922,330 889,234 935,357 0 -
-
Net Worth 183,599 162,024 127,693 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,600 - 4,403 - -
Div Payout % 17.78% - 21.39% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 183,599 162,024 127,693 0 -
NOSH 120,000 120,018 110,080 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.15% 2.17% 2.16% 0.00% -
ROE 11.03% 12.15% 16.12% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 785.49 757.32 868.50 0.00 -
EPS 16.90 16.40 18.70 0.00 -
DPS 3.00 0.00 4.00 0.00 -
NAPS 1.53 1.35 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 261.83 252.48 265.57 0.00 -
EPS 5.63 5.47 5.72 0.00 -
DPS 1.00 0.00 1.22 0.00 -
NAPS 0.51 0.4501 0.3547 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 - -
Price 1.07 0.78 0.74 0.00 -
P/RPS 0.14 0.10 0.09 0.00 -
P/EPS 6.34 4.76 3.96 0.00 -
EY 15.77 21.03 25.27 0.00 -
DY 2.80 0.00 5.41 0.00 -
P/NAPS 0.70 0.58 0.64 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 07/11/12 02/11/11 29/10/10 - -
Price 1.09 0.87 0.83 0.00 -
P/RPS 0.14 0.11 0.10 0.00 -
P/EPS 6.46 5.30 4.44 0.00 -
EY 15.48 18.85 22.53 0.00 -
DY 2.75 0.00 4.82 0.00 -
P/NAPS 0.71 0.64 0.72 0.00 -

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