[VSTECS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.03%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,785,127 1,453,103 1,282,272 1,274,282 1,236,326 626,237 23.29%
PBT 45,578 37,243 37,781 42,466 38,369 18,275 20.04%
Tax -11,056 -9,934 -9,754 -11,239 -10,309 -4,673 18.78%
NP 34,522 27,309 28,027 31,227 28,060 13,602 20.46%
-
NP to SH 34,522 27,309 28,027 31,227 28,060 13,499 20.64%
-
Tax Rate 24.26% 26.67% 25.82% 26.47% 26.87% 25.57% -
Total Cost 1,750,605 1,425,794 1,254,245 1,243,055 1,208,266 612,635 23.35%
-
Net Worth 235,799 212,399 194,400 176,400 153,866 130,050 12.63%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,800 9,900 8,100 9,618 4,766 - -
Div Payout % 31.28% 36.25% 28.90% 30.80% 16.99% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 235,799 212,399 194,400 176,400 153,866 130,050 12.63%
NOSH 180,000 180,000 180,000 120,000 119,276 118,227 8.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.93% 1.88% 2.19% 2.45% 2.27% 2.17% -
ROE 14.64% 12.86% 14.42% 17.70% 18.24% 10.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 991.74 807.28 712.37 1,061.90 1,036.52 529.69 13.35%
EPS 19.18 15.17 15.57 26.02 23.53 11.42 10.92%
DPS 6.00 5.50 4.50 8.00 4.00 0.00 -
NAPS 1.31 1.18 1.08 1.47 1.29 1.10 3.55%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 495.87 403.64 356.19 353.97 343.42 173.95 23.29%
EPS 9.59 7.59 7.79 8.67 7.79 3.75 20.64%
DPS 3.00 2.75 2.25 2.67 1.32 0.00 -
NAPS 0.655 0.59 0.54 0.49 0.4274 0.3613 12.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.57 1.36 1.17 1.01 0.97 0.73 -
P/RPS 0.16 0.17 0.16 0.10 0.09 0.14 2.70%
P/EPS 8.19 8.96 7.51 3.88 4.12 6.39 5.08%
EY 12.22 11.16 13.31 25.76 24.25 15.64 -4.81%
DY 3.82 4.04 3.85 7.92 4.12 0.00 -
P/NAPS 1.20 1.15 1.08 0.69 0.75 0.66 12.69%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/15 06/08/14 06/08/13 08/08/12 03/08/11 - -
Price 1.56 1.65 1.20 1.07 0.95 0.00 -
P/RPS 0.16 0.20 0.17 0.10 0.09 0.00 -
P/EPS 8.13 10.88 7.71 4.11 4.04 0.00 -
EY 12.29 9.19 12.98 24.32 24.76 0.00 -
DY 3.85 3.33 3.75 7.48 4.21 0.00 -
P/NAPS 1.19 1.40 1.11 0.73 0.74 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