[VSTECS] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.6%
YoY- 431.2%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,363,650 1,291,068 1,277,172 1,235,317 315,097 44.19%
PBT 34,454 37,767 42,961 40,932 7,696 45.42%
Tax -9,162 -9,623 -11,743 -10,675 -1,897 48.20%
NP 25,292 28,144 31,218 30,257 5,799 44.47%
-
NP to SH 25,292 28,144 31,218 30,257 5,696 45.12%
-
Tax Rate 26.59% 25.48% 27.33% 26.08% 24.65% -
Total Cost 1,338,358 1,262,924 1,245,954 1,205,060 309,298 44.19%
-
Net Worth 208,799 194,400 179,889 153,619 89,114 23.70%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,900 8,100 9,618 4,766 - -
Div Payout % 39.14% 28.78% 30.81% 15.75% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 208,799 194,400 179,889 153,619 89,114 23.70%
NOSH 180,000 180,000 119,132 119,084 91,870 18.29%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.85% 2.18% 2.44% 2.45% 1.84% -
ROE 12.11% 14.48% 17.35% 19.70% 6.39% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 757.58 717.26 1,072.06 1,037.34 342.98 21.89%
EPS 14.05 15.64 26.20 25.41 6.20 22.67%
DPS 5.50 4.50 8.00 4.00 0.00 -
NAPS 1.16 1.08 1.51 1.29 0.97 4.57%
Adjusted Per Share Value based on latest NOSH - 119,084
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 378.79 358.63 354.77 343.14 87.53 44.19%
EPS 7.03 7.82 8.67 8.40 1.58 45.19%
DPS 2.75 2.25 2.67 1.32 0.00 -
NAPS 0.58 0.54 0.4997 0.4267 0.2475 23.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.19 1.06 1.03 1.07 0.00 -
P/RPS 0.16 0.15 0.10 0.10 0.00 -
P/EPS 8.47 6.78 3.93 4.21 0.00 -
EY 11.81 14.75 25.44 23.75 0.00 -
DY 4.62 4.25 7.77 3.74 0.00 -
P/NAPS 1.03 0.98 0.68 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 07/05/14 07/05/13 09/05/12 04/05/11 - -
Price 1.36 1.17 1.05 1.00 0.00 -
P/RPS 0.18 0.16 0.10 0.10 0.00 -
P/EPS 9.68 7.48 4.01 3.94 0.00 -
EY 10.33 13.36 24.96 25.41 0.00 -
DY 4.04 3.85 7.62 4.00 0.00 -
P/NAPS 1.17 1.08 0.70 0.78 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