Highlights

[VSTECS] YoY Quarter Result on 2019-09-30 [#3]

Stock [VSTECS]: VSTECS BERHAD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     29.89%    YoY -     7.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 459,572 436,211 446,160 436,908 465,105 392,011 344,192 4.93%
  YoY % 5.36% -2.23% 2.12% -6.06% 18.65% 13.89% -
  Horiz. % 133.52% 126.73% 129.63% 126.94% 135.13% 113.89% 100.00%
PBT 10,702 10,218 7,212 8,341 6,493 9,109 7,174 6.89%
  YoY % 4.74% 41.68% -13.54% 28.46% -28.72% 26.97% -
  Horiz. % 149.18% 142.43% 100.53% 116.27% 90.51% 126.97% 100.00%
Tax -2,445 -2,552 -2,325 -2,195 -1,738 -1,827 -1,893 4.35%
  YoY % 4.19% -9.76% -5.92% -26.29% 4.87% 3.49% -
  Horiz. % 129.16% 134.81% 122.82% 115.95% 91.81% 96.51% 100.00%
NP 8,257 7,666 4,887 6,146 4,755 7,282 5,281 7.73%
  YoY % 7.71% 56.87% -20.48% 29.25% -34.70% 37.89% -
  Horiz. % 156.35% 145.16% 92.54% 116.38% 90.04% 137.89% 100.00%
NP to SH 8,257 7,666 4,887 6,146 4,755 7,282 5,281 7.73%
  YoY % 7.71% 56.87% -20.48% 29.25% -34.70% 37.89% -
  Horiz. % 156.35% 145.16% 92.54% 116.38% 90.04% 137.89% 100.00%
Tax Rate 22.85 % 24.98 % 32.24 % 26.32 % 26.77 % 20.06 % 26.39 % -2.37%
  YoY % -8.53% -22.52% 22.49% -1.68% 33.45% -23.99% -
  Horiz. % 86.59% 94.66% 122.17% 99.73% 101.44% 76.01% 100.00%
Total Cost 451,315 428,545 441,273 430,762 460,350 384,729 338,911 4.89%
  YoY % 5.31% -2.88% 2.44% -6.43% 19.66% 13.52% -
  Horiz. % 133.17% 126.45% 130.20% 127.10% 135.83% 113.52% 100.00%
Net Worth 301,092 284,400 264,600 248,399 241,200 219,600 199,800 7.07%
  YoY % 5.87% 7.48% 6.52% 2.99% 9.84% 9.91% -
  Horiz. % 150.70% 142.34% 132.43% 124.32% 120.72% 109.91% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,480 4,500 4,500 5,400 14,400 5,400 5,400 -3.06%
  YoY % -0.43% 0.00% -16.67% -62.50% 166.67% 0.00% -
  Horiz. % 82.97% 83.33% 83.33% 100.00% 266.67% 100.00% 100.00%
Div Payout % 54.26 % 58.70 % 92.08 % 87.86 % 302.84 % 74.16 % 102.25 % -10.02%
  YoY % -7.56% -36.25% 4.80% -70.99% 308.36% -27.47% -
  Horiz. % 53.07% 57.41% 90.05% 85.93% 296.18% 72.53% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 301,092 284,400 264,600 248,399 241,200 219,600 199,800 7.07%
  YoY % 5.87% 7.48% 6.52% 2.99% 9.84% 9.91% -
  Horiz. % 150.70% 142.34% 132.43% 124.32% 120.72% 109.91% 100.00%
NOSH 179,222 180,000 180,000 180,000 180,000 180,000 180,000 -0.07%
  YoY % -0.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.57% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.80 % 1.76 % 1.10 % 1.41 % 1.02 % 1.86 % 1.53 % 2.74%
  YoY % 2.27% 60.00% -21.99% 38.24% -45.16% 21.57% -
  Horiz. % 117.65% 115.03% 71.90% 92.16% 66.67% 121.57% 100.00%
ROE 2.74 % 2.70 % 1.85 % 2.47 % 1.97 % 3.32 % 2.64 % 0.62%
  YoY % 1.48% 45.95% -25.10% 25.38% -40.66% 25.76% -
  Horiz. % 103.79% 102.27% 70.08% 93.56% 74.62% 125.76% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 256.43 242.34 247.87 242.73 258.39 217.78 191.22 5.01%
  YoY % 5.81% -2.23% 2.12% -6.06% 18.65% 13.89% -
  Horiz. % 134.10% 126.73% 129.63% 126.94% 135.13% 113.89% 100.00%
EPS 4.60 4.30 2.70 3.40 2.60 4.00 2.90 7.99%
  YoY % 6.98% 59.26% -20.59% 30.77% -35.00% 37.93% -
  Horiz. % 158.62% 148.28% 93.10% 117.24% 89.66% 137.93% 100.00%
DPS 2.50 2.50 2.50 3.00 8.00 3.00 3.00 -2.99%
  YoY % 0.00% 0.00% -16.67% -62.50% 166.67% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% 266.67% 100.00% 100.00%
NAPS 1.6800 1.5800 1.4700 1.3800 1.3400 1.2200 1.1100 7.15%
  YoY % 6.33% 7.48% 6.52% 2.99% 9.84% 9.91% -
  Horiz. % 151.35% 142.34% 132.43% 124.32% 120.72% 109.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 255.32 242.34 247.87 242.73 258.39 217.78 191.22 4.93%
  YoY % 5.36% -2.23% 2.12% -6.06% 18.65% 13.89% -
  Horiz. % 133.52% 126.73% 129.63% 126.94% 135.13% 113.89% 100.00%
EPS 4.59 4.30 2.70 3.40 2.60 4.00 2.90 7.95%
  YoY % 6.74% 59.26% -20.59% 30.77% -35.00% 37.93% -
  Horiz. % 158.28% 148.28% 93.10% 117.24% 89.66% 137.93% 100.00%
DPS 2.49 2.50 2.50 3.00 8.00 3.00 3.00 -3.06%
  YoY % -0.40% 0.00% -16.67% -62.50% 166.67% 0.00% -
  Horiz. % 83.00% 83.33% 83.33% 100.00% 266.67% 100.00% 100.00%
NAPS 1.6727 1.5800 1.4700 1.3800 1.3400 1.2200 1.1100 7.07%
  YoY % 5.87% 7.48% 6.52% 2.99% 9.84% 9.91% -
  Horiz. % 150.69% 142.34% 132.43% 124.32% 120.72% 109.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0200 1.0300 1.3900 1.4800 1.4400 1.4500 1.1100 -
P/RPS 0.40 0.43 0.56 0.61 0.56 0.67 0.58 -6.00%
  YoY % -6.98% -23.21% -8.20% 8.93% -16.42% 15.52% -
  Horiz. % 68.97% 74.14% 96.55% 105.17% 96.55% 115.52% 100.00%
P/EPS 22.14 24.18 51.20 43.35 54.51 35.84 37.83 -8.54%
  YoY % -8.44% -52.77% 18.11% -20.47% 52.09% -5.26% -
  Horiz. % 58.52% 63.92% 135.34% 114.59% 144.09% 94.74% 100.00%
EY 4.52 4.13 1.95 2.31 1.83 2.79 2.64 9.37%
  YoY % 9.44% 111.79% -15.58% 26.23% -34.41% 5.68% -
  Horiz. % 171.21% 156.44% 73.86% 87.50% 69.32% 105.68% 100.00%
DY 2.45 2.43 1.80 2.03 5.56 2.07 2.70 -1.61%
  YoY % 0.82% 35.00% -11.33% -63.49% 168.60% -23.33% -
  Horiz. % 90.74% 90.00% 66.67% 75.19% 205.93% 76.67% 100.00%
P/NAPS 0.61 0.65 0.95 1.07 1.07 1.19 1.00 -7.90%
  YoY % -6.15% -31.58% -11.21% 0.00% -10.08% 19.00% -
  Horiz. % 61.00% 65.00% 95.00% 107.00% 107.00% 119.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 08/11/18 02/11/17 03/11/16 04/11/15 05/11/14 07/11/13 -
Price 1.0600 0.9850 1.3700 1.4700 1.5300 1.4300 1.3600 -
P/RPS 0.41 0.41 0.55 0.61 0.59 0.66 0.71 -8.74%
  YoY % 0.00% -25.45% -9.84% 3.39% -10.61% -7.04% -
  Horiz. % 57.75% 57.75% 77.46% 85.92% 83.10% 92.96% 100.00%
P/EPS 23.01 23.13 50.46 43.05 57.92 35.35 46.35 -11.01%
  YoY % -0.52% -54.16% 17.21% -25.67% 63.85% -23.73% -
  Horiz. % 49.64% 49.90% 108.87% 92.88% 124.96% 76.27% 100.00%
EY 4.35 4.32 1.98 2.32 1.73 2.83 2.16 12.37%
  YoY % 0.69% 118.18% -14.66% 34.10% -38.87% 31.02% -
  Horiz. % 201.39% 200.00% 91.67% 107.41% 80.09% 131.02% 100.00%
DY 2.36 2.54 1.82 2.04 5.23 2.10 2.21 1.10%
  YoY % -7.09% 39.56% -10.78% -60.99% 149.05% -4.98% -
  Horiz. % 106.79% 114.93% 82.35% 92.31% 236.65% 95.02% 100.00%
P/NAPS 0.63 0.62 0.93 1.07 1.14 1.17 1.23 -10.55%
  YoY % 1.61% -33.33% -13.08% -6.14% -2.56% -4.88% -
  Horiz. % 51.22% 50.41% 75.61% 86.99% 92.68% 95.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers