[VSTECS] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 136.34%
YoY- -8.17%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 436,211 358,213 391,795 501,223 446,160 447,559 456,787 -3.02%
PBT 10,218 5,709 5,849 15,175 7,212 6,706 6,550 34.47%
Tax -2,552 -1,435 -1,468 -3,625 -2,325 -1,696 -1,729 29.60%
NP 7,666 4,274 4,381 11,550 4,887 5,010 4,821 36.19%
-
NP to SH 7,666 4,274 4,381 11,550 4,887 5,010 4,821 36.19%
-
Tax Rate 24.98% 25.14% 25.10% 23.89% 32.24% 25.29% 26.40% -
Total Cost 428,545 353,939 387,414 489,673 441,273 442,549 451,966 -3.48%
-
Net Worth 284,400 277,199 277,199 271,799 264,600 261,000 261,000 5.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,500 - - 4,500 4,500 - - -
Div Payout % 58.70% - - 38.96% 92.08% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 284,400 277,199 277,199 271,799 264,600 261,000 261,000 5.88%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.76% 1.19% 1.12% 2.30% 1.10% 1.12% 1.06% -
ROE 2.70% 1.54% 1.58% 4.25% 1.85% 1.92% 1.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 242.34 199.01 217.66 278.46 247.87 248.64 253.77 -3.02%
EPS 4.30 2.40 2.40 6.40 2.70 2.80 2.70 36.33%
DPS 2.50 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.58 1.54 1.54 1.51 1.47 1.45 1.45 5.88%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.17 99.50 108.83 139.23 123.93 124.32 126.89 -3.02%
EPS 2.13 1.19 1.22 3.21 1.36 1.39 1.34 36.16%
DPS 1.25 0.00 0.00 1.25 1.25 0.00 0.00 -
NAPS 0.79 0.77 0.77 0.755 0.735 0.725 0.725 5.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 1.05 1.14 1.22 1.39 1.46 1.54 -
P/RPS 0.43 0.53 0.52 0.44 0.56 0.59 0.61 -20.77%
P/EPS 24.18 44.22 46.84 19.01 51.20 52.46 57.50 -43.84%
EY 4.13 2.26 2.13 5.26 1.95 1.91 1.74 77.84%
DY 2.43 0.00 0.00 2.05 1.80 0.00 0.00 -
P/NAPS 0.65 0.68 0.74 0.81 0.95 1.01 1.06 -27.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 17/05/18 28/02/18 02/11/17 10/08/17 18/05/17 -
Price 0.985 1.01 1.20 1.26 1.37 1.45 1.55 -
P/RPS 0.41 0.51 0.55 0.45 0.55 0.58 0.61 -23.25%
P/EPS 23.13 42.54 49.30 19.64 50.46 52.10 57.87 -45.70%
EY 4.32 2.35 2.03 5.09 1.98 1.92 1.73 83.95%
DY 2.54 0.00 0.00 1.98 1.82 0.00 0.00 -
P/NAPS 0.62 0.66 0.78 0.83 0.93 1.00 1.07 -30.47%

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