[VSTECS] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.95%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,547,066 2,658,968 2,770,614 2,783,168 2,703,684 2,575,028 2,625,818 -2.01%
PBT 81,240 79,556 80,112 74,704 67,202 64,736 74,428 6.02%
Tax -20,246 -20,168 -20,432 -19,466 -17,416 -17,208 -19,436 2.76%
NP 60,994 59,388 59,680 55,237 49,786 47,528 54,992 7.17%
-
NP to SH 60,994 59,388 59,680 55,237 49,786 47,528 54,992 7.17%
-
Tax Rate 24.92% 25.35% 25.50% 26.06% 25.92% 26.58% 26.11% -
Total Cost 2,486,072 2,599,580 2,710,934 2,727,930 2,653,898 2,527,500 2,570,826 -2.21%
-
Net Worth 427,866 424,300 410,038 402,907 385,228 389,055 374,851 9.24%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 22,106 11,885 - - 20,349 -
Div Payout % - - 37.04% 21.52% - - 37.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 427,866 424,300 410,038 402,907 385,228 389,055 374,851 9.24%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.39% 2.23% 2.15% 1.98% 1.84% 1.85% 2.09% -
ROE 14.26% 14.00% 14.55% 13.71% 12.92% 12.22% 14.67% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 714.35 745.74 777.05 780.57 757.99 721.43 735.52 -1.93%
EPS 17.20 16.80 16.70 15.47 14.00 13.20 15.40 7.66%
DPS 0.00 0.00 6.20 3.33 0.00 0.00 5.70 -
NAPS 1.20 1.19 1.15 1.13 1.08 1.09 1.05 9.33%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 707.52 738.60 769.62 773.10 751.02 715.29 729.39 -2.01%
EPS 16.94 16.50 16.58 15.34 13.83 13.20 15.28 7.13%
DPS 0.00 0.00 6.14 3.30 0.00 0.00 5.65 -
NAPS 1.1885 1.1786 1.139 1.1192 1.0701 1.0807 1.0413 9.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.36 1.37 1.17 1.07 1.04 1.19 1.24 -
P/RPS 0.19 0.18 0.15 0.14 0.14 0.16 0.17 7.71%
P/EPS 7.95 8.23 6.99 6.91 7.45 8.94 8.05 -0.83%
EY 12.58 12.16 14.31 14.48 13.42 11.19 12.42 0.85%
DY 0.00 0.00 5.30 3.12 0.00 0.00 4.60 -
P/NAPS 1.13 1.15 1.02 0.95 0.96 1.09 1.18 -2.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 22/02/22 -
Price 1.38 1.38 1.25 1.15 1.04 1.16 1.20 -
P/RPS 0.19 0.19 0.16 0.15 0.14 0.16 0.16 12.17%
P/EPS 8.07 8.29 7.47 7.42 7.45 8.71 7.79 2.38%
EY 12.40 12.07 13.39 13.47 13.42 11.48 12.84 -2.30%
DY 0.00 0.00 4.96 2.90 0.00 0.00 4.75 -
P/NAPS 1.15 1.16 1.09 1.02 0.96 1.06 1.14 0.58%

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