[VSTECS] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 24.88%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,490,688 1,802,283 1,680,250 1,601,232 1,515,332 1,632,323 1,581,625 -3.86%
PBT 35,124 39,305 33,801 29,298 24,536 32,799 29,034 13.52%
Tax -7,968 -9,712 -8,656 -8,094 -7,556 -8,171 -7,273 6.26%
NP 27,156 29,593 25,145 21,204 16,980 24,628 21,761 15.89%
-
NP to SH 27,156 29,593 25,145 21,204 16,980 24,628 21,761 15.89%
-
Tax Rate 22.69% 24.71% 25.61% 27.63% 30.80% 24.91% 25.05% -
Total Cost 1,463,532 1,772,690 1,655,105 1,580,028 1,498,352 1,607,695 1,559,864 -4.15%
-
Net Worth 313,278 306,243 301,092 293,391 291,600 288,000 283,375 6.91%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 9,849 5,974 - - 9,000 5,978 -
Div Payout % - 33.28% 23.76% - - 36.54% 27.47% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 313,278 306,243 301,092 293,391 291,600 288,000 283,375 6.91%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.82% 1.64% 1.50% 1.32% 1.12% 1.51% 1.38% -
ROE 8.67% 9.66% 8.35% 7.23% 5.82% 8.55% 7.68% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 832.71 1,006.36 937.52 889.60 841.85 906.85 881.86 -3.74%
EPS 15.20 16.50 14.00 11.80 9.60 13.70 12.13 16.21%
DPS 0.00 5.50 3.33 0.00 0.00 5.00 3.33 -
NAPS 1.75 1.71 1.68 1.63 1.62 1.60 1.58 7.04%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 414.08 500.63 466.74 444.79 420.93 453.42 439.34 -3.86%
EPS 7.54 8.22 6.98 5.89 4.72 6.84 6.04 15.92%
DPS 0.00 2.74 1.66 0.00 0.00 2.50 1.66 -
NAPS 0.8702 0.8507 0.8364 0.815 0.81 0.80 0.7872 6.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.94 1.44 1.02 1.00 0.985 0.96 1.03 -
P/RPS 0.11 0.14 0.11 0.11 0.12 0.11 0.12 -5.63%
P/EPS 6.20 8.71 7.27 8.49 10.44 7.02 8.49 -18.89%
EY 16.14 11.48 13.76 11.78 9.58 14.25 11.78 23.33%
DY 0.00 3.82 3.27 0.00 0.00 5.21 3.24 -
P/NAPS 0.54 0.84 0.61 0.61 0.61 0.60 0.65 -11.61%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 17/06/20 20/02/20 07/11/19 08/08/19 16/05/19 21/02/19 08/11/18 -
Price 1.29 1.39 1.06 1.09 1.02 1.00 0.985 -
P/RPS 0.15 0.14 0.11 0.12 0.12 0.11 0.11 22.94%
P/EPS 8.50 8.41 7.56 9.25 10.81 7.31 8.12 3.09%
EY 11.76 11.89 13.24 10.81 9.25 13.68 12.32 -3.05%
DY 0.00 3.96 3.14 0.00 0.00 5.00 3.38 -
P/NAPS 0.74 0.81 0.63 0.67 0.63 0.63 0.62 12.50%

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