[VSTECS] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.48%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,768,353 1,858,221 1,500,922 1,298,527 1,284,353 1,224,384 956,045 10.78%
PBT 37,397 42,962 39,178 36,366 41,433 38,065 28,201 4.81%
Tax -9,489 -10,967 -9,868 -9,595 -10,720 -10,040 -7,513 3.96%
NP 27,908 31,995 29,310 26,771 30,713 28,025 20,688 5.11%
-
NP to SH 27,908 31,995 29,310 26,771 30,713 28,025 20,585 5.19%
-
Tax Rate 25.37% 25.53% 25.19% 26.38% 25.87% 26.38% 26.64% -
Total Cost 1,740,445 1,826,226 1,471,612 1,271,756 1,253,640 1,196,359 935,357 10.89%
-
Net Worth 248,399 241,200 219,600 199,800 183,599 161,336 139,317 10.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,800 19,800 9,900 9,900 13,218 4,766 - -
Div Payout % 38.70% 61.88% 33.78% 36.98% 43.04% 17.01% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 248,399 241,200 219,600 199,800 183,599 161,336 139,317 10.10%
NOSH 180,000 180,000 180,000 180,000 120,000 119,508 120,101 6.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.58% 1.72% 1.95% 2.06% 2.39% 2.29% 2.16% -
ROE 11.24% 13.26% 13.35% 13.40% 16.73% 17.37% 14.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 982.42 1,032.35 833.85 721.40 1,070.29 1,024.52 796.03 3.56%
EPS 15.50 17.78 16.28 14.87 25.59 23.45 17.14 -1.66%
DPS 6.00 11.00 5.50 5.50 11.00 4.00 0.00 -
NAPS 1.38 1.34 1.22 1.11 1.53 1.35 1.16 2.93%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 491.21 516.17 416.92 360.70 356.76 340.11 265.57 10.78%
EPS 7.75 8.89 8.14 7.44 8.53 7.78 5.72 5.18%
DPS 3.00 5.50 2.75 2.75 3.67 1.32 0.00 -
NAPS 0.69 0.67 0.61 0.555 0.51 0.4482 0.387 10.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.48 1.44 1.45 1.11 1.07 0.78 0.74 -
P/RPS 0.15 0.14 0.17 0.15 0.10 0.08 0.09 8.87%
P/EPS 9.55 8.10 8.90 7.46 4.18 3.33 4.32 14.12%
EY 10.48 12.34 11.23 13.40 23.92 30.06 23.16 -12.36%
DY 4.05 7.64 3.79 4.95 10.28 5.13 0.00 -
P/NAPS 1.07 1.07 1.19 1.00 0.70 0.58 0.64 8.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 04/11/15 05/11/14 07/11/13 07/11/12 02/11/11 - -
Price 1.47 1.53 1.43 1.36 1.09 0.87 0.00 -
P/RPS 0.15 0.15 0.17 0.19 0.10 0.08 0.00 -
P/EPS 9.48 8.61 8.78 9.14 4.26 3.71 0.00 -
EY 10.55 11.62 11.39 10.94 23.48 26.95 0.00 -
DY 4.08 7.19 3.85 4.04 10.09 4.60 0.00 -
P/NAPS 1.07 1.14 1.17 1.23 0.71 0.64 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