[VSTECS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 84.21%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 551,579 496,549 451,471 361,276 333,537 341,770 315,467 9.75%
PBT 16,719 13,745 13,093 13,069 12,853 14,035 11,166 6.95%
Tax -4,142 -3,402 -3,243 -3,341 -3,242 -3,575 -2,824 6.58%
NP 12,577 10,343 9,850 9,728 9,611 10,460 8,342 7.07%
-
NP to SH 12,577 10,343 9,850 9,728 9,611 10,460 8,342 7.07%
-
Tax Rate 24.77% 24.75% 24.77% 25.56% 25.22% 25.47% 25.29% -
Total Cost 539,002 486,206 441,621 351,548 323,926 331,310 307,125 9.81%
-
Net Worth 255,599 237,600 223,200 205,199 187,199 173,131 146,580 9.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,400 5,400 5,400 4,500 4,500 9,618 4,766 2.10%
Div Payout % 42.94% 52.21% 54.82% 46.26% 46.82% 91.95% 57.14% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 255,599 237,600 223,200 205,199 187,199 173,131 146,580 9.70%
NOSH 180,000 180,000 180,000 180,000 180,000 120,229 119,171 7.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.28% 2.08% 2.18% 2.69% 2.88% 3.06% 2.64% -
ROE 4.92% 4.35% 4.41% 4.74% 5.13% 6.04% 5.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 306.43 275.86 250.82 200.71 185.30 284.26 264.72 2.46%
EPS 7.00 5.70 5.50 5.40 5.30 8.70 7.00 0.00%
DPS 3.00 3.00 3.00 2.50 2.50 8.00 4.00 -4.67%
NAPS 1.42 1.32 1.24 1.14 1.04 1.44 1.23 2.42%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 153.22 137.93 125.41 100.35 92.65 94.94 87.63 9.75%
EPS 3.49 2.87 2.74 2.70 2.67 2.91 2.32 7.03%
DPS 1.50 1.50 1.50 1.25 1.25 2.67 1.32 2.15%
NAPS 0.71 0.66 0.62 0.57 0.52 0.4809 0.4072 9.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.56 1.18 1.16 1.04 0.83 0.89 -
P/RPS 0.46 0.57 0.47 0.58 0.56 0.29 0.34 5.16%
P/EPS 20.04 27.15 21.56 21.46 19.48 9.54 12.71 7.87%
EY 4.99 3.68 4.64 4.66 5.13 10.48 7.87 -7.30%
DY 2.14 1.92 2.54 2.16 2.40 9.64 4.49 -11.60%
P/NAPS 0.99 1.18 0.95 1.02 1.00 0.58 0.72 5.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 23/02/16 11/02/15 13/02/14 20/02/13 21/02/12 17/02/11 -
Price 1.39 1.55 1.40 1.16 1.02 0.93 0.87 -
P/RPS 0.45 0.56 0.56 0.58 0.55 0.33 0.33 5.30%
P/EPS 19.89 26.97 25.58 21.46 19.10 10.69 12.43 8.14%
EY 5.03 3.71 3.91 4.66 5.23 9.35 8.05 -7.53%
DY 2.16 1.94 2.14 2.16 2.45 8.60 4.60 -11.82%
P/NAPS 0.98 1.17 1.13 1.02 0.98 0.65 0.71 5.51%

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