[VSTECS] YoY TTM 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- -0.42%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,796,550 1,785,127 1,453,103 1,282,272 1,274,282 1,236,326 626,237 19.18%
PBT 35,549 45,578 37,243 37,781 42,466 38,369 18,275 11.71%
Tax -9,032 -11,056 -9,934 -9,754 -11,239 -10,309 -4,673 11.59%
NP 26,517 34,522 27,309 28,027 31,227 28,060 13,602 11.75%
-
NP to SH 26,517 34,522 27,309 28,027 31,227 28,060 13,499 11.89%
-
Tax Rate 25.41% 24.26% 26.67% 25.82% 26.47% 26.87% 25.57% -
Total Cost 1,770,033 1,750,605 1,425,794 1,254,245 1,243,055 1,208,266 612,635 19.32%
-
Net Worth 243,000 235,799 212,399 194,400 176,400 153,866 130,050 10.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,800 10,800 9,900 8,100 9,618 4,766 - -
Div Payout % 74.67% 31.28% 36.25% 28.90% 30.80% 16.99% - -
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 243,000 235,799 212,399 194,400 176,400 153,866 130,050 10.97%
NOSH 180,000 180,000 180,000 180,000 120,000 119,276 118,227 7.25%
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 1.48% 1.93% 1.88% 2.19% 2.45% 2.27% 2.17% -
ROE 10.91% 14.64% 12.86% 14.42% 17.70% 18.24% 10.38% -
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 998.08 991.74 807.28 712.37 1,061.90 1,036.52 529.69 11.12%
EPS 14.73 19.18 15.17 15.57 26.02 23.53 11.42 4.32%
DPS 11.00 6.00 5.50 4.50 8.00 4.00 0.00 -
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 499.04 495.87 403.64 356.19 353.97 343.42 173.95 19.18%
EPS 7.37 9.59 7.59 7.79 8.67 7.79 3.75 11.90%
DPS 5.50 3.00 2.75 2.25 2.67 1.32 0.00 -
NAPS 0.675 0.655 0.59 0.54 0.49 0.4274 0.3613 10.96%
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 0.15 0.16 0.17 0.16 0.10 0.09 0.14 1.15%
P/EPS 10.39 8.19 8.96 7.51 3.88 4.12 6.39 8.43%
EY 9.63 12.22 11.16 13.31 25.76 24.25 15.64 -7.75%
DY 7.19 3.82 4.04 3.85 7.92 4.12 0.00 -
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 - -
Price 1.53 1.56 1.65 1.20 1.07 0.95 0.00 -
P/RPS 0.15 0.16 0.20 0.17 0.10 0.09 0.00 -
P/EPS 10.39 8.13 10.88 7.71 4.11 4.04 0.00 -
EY 9.63 12.29 9.19 12.98 24.32 24.76 0.00 -
DY 7.19 3.85 3.33 3.75 7.48 4.21 0.00 -
P/NAPS 1.13 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