[VSTECS] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.43%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,697,391 1,896,134 1,796,550 1,785,127 1,453,103 1,282,272 1,274,282 4.89%
PBT 33,945 38,316 35,549 45,578 37,243 37,781 42,466 -3.66%
Tax -8,853 -9,762 -9,032 -11,056 -9,934 -9,754 -11,239 -3.89%
NP 25,092 28,554 26,517 34,522 27,309 28,027 31,227 -3.57%
-
NP to SH 25,092 28,554 26,517 34,522 27,309 28,027 31,227 -3.57%
-
Tax Rate 26.08% 25.48% 25.41% 24.26% 26.67% 25.82% 26.47% -
Total Cost 1,672,299 1,867,580 1,770,033 1,750,605 1,425,794 1,254,245 1,243,055 5.06%
-
Net Worth 277,199 261,000 243,000 235,799 212,399 194,400 176,400 7.82%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,000 10,800 19,800 10,800 9,900 8,100 9,618 -1.10%
Div Payout % 35.87% 37.82% 74.67% 31.28% 36.25% 28.90% 30.80% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 277,199 261,000 243,000 235,799 212,399 194,400 176,400 7.82%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 120,000 6.98%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.48% 1.51% 1.48% 1.93% 1.88% 2.19% 2.45% -
ROE 9.05% 10.94% 10.91% 14.64% 12.86% 14.42% 17.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 943.00 1,053.41 998.08 991.74 807.28 712.37 1,061.90 -1.95%
EPS 13.94 15.86 14.73 19.18 15.17 15.57 26.02 -9.87%
DPS 5.00 6.00 11.00 6.00 5.50 4.50 8.00 -7.53%
NAPS 1.54 1.45 1.35 1.31 1.18 1.08 1.47 0.77%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 471.50 526.70 499.04 495.87 403.64 356.19 353.97 4.89%
EPS 6.97 7.93 7.37 9.59 7.59 7.79 8.67 -3.57%
DPS 2.50 3.00 5.50 3.00 2.75 2.25 2.67 -1.08%
NAPS 0.77 0.725 0.675 0.655 0.59 0.54 0.49 7.82%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.05 1.46 1.53 1.57 1.36 1.17 1.01 -
P/RPS 0.11 0.14 0.15 0.16 0.17 0.16 0.10 1.60%
P/EPS 7.53 9.20 10.39 8.19 8.96 7.51 3.88 11.67%
EY 13.28 10.87 9.63 12.22 11.16 13.31 25.76 -10.45%
DY 4.76 4.11 7.19 3.82 4.04 3.85 7.92 -8.13%
P/NAPS 0.68 1.01 1.13 1.20 1.15 1.08 0.69 -0.24%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 10/08/17 03/08/16 05/08/15 06/08/14 06/08/13 08/08/12 -
Price 1.01 1.45 1.53 1.56 1.65 1.20 1.07 -
P/RPS 0.11 0.14 0.15 0.16 0.20 0.17 0.10 1.60%
P/EPS 7.25 9.14 10.39 8.13 10.88 7.71 4.11 9.91%
EY 13.80 10.94 9.63 12.29 9.19 12.98 24.32 -9.00%
DY 4.95 4.14 7.19 3.85 3.33 3.75 7.48 -6.64%
P/NAPS 0.66 1.00 1.13 1.19 1.40 1.11 0.73 -1.66%

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