[VSTECS] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 10.79%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,776,693 2,481,512 2,465,452 2,727,185 2,559,920 2,547,066 2,658,968 2.92%
PBT 87,376 78,096 75,476 82,796 77,172 81,240 79,556 6.43%
Tax -21,864 -18,962 -18,192 -15,370 -19,537 -20,246 -20,168 5.51%
NP 65,512 59,134 57,284 67,426 57,634 60,994 59,388 6.74%
-
NP to SH 65,512 59,134 57,284 67,426 57,634 60,994 59,388 6.74%
-
Tax Rate 25.02% 24.28% 24.10% 18.56% 25.32% 24.92% 25.35% -
Total Cost 2,711,181 2,422,378 2,408,168 2,659,759 2,502,285 2,486,072 2,599,580 2.83%
-
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 13,440 - - 23,532 11,885 - - -
Div Payout % 20.52% - - 34.90% 20.62% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.36% 2.38% 2.32% 2.47% 2.25% 2.39% 2.23% -
ROE 13.19% 12.56% 12.17% 14.77% 13.04% 14.26% 14.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 771.30 695.97 691.46 764.87 717.96 714.35 745.74 2.26%
EPS 18.40 16.60 16.00 18.90 16.13 17.20 16.80 6.23%
DPS 3.73 0.00 0.00 6.60 3.33 0.00 0.00 -
NAPS 1.38 1.32 1.32 1.28 1.24 1.20 1.19 10.34%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 771.30 689.31 684.85 757.55 711.09 707.52 738.60 2.92%
EPS 18.40 16.43 15.91 18.73 16.01 16.94 16.50 7.51%
DPS 3.73 0.00 0.00 6.54 3.30 0.00 0.00 -
NAPS 1.38 1.3074 1.3074 1.2678 1.2281 1.1885 1.1786 11.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.03 4.20 2.54 1.32 1.35 1.36 1.37 -
P/RPS 0.39 0.60 0.37 0.17 0.19 0.19 0.18 67.20%
P/EPS 16.65 25.32 15.81 6.98 8.35 7.95 8.23 59.75%
EY 6.01 3.95 6.33 14.33 11.97 12.58 12.16 -37.40%
DY 1.23 0.00 0.00 5.00 2.47 0.00 0.00 -
P/NAPS 2.20 3.18 1.92 1.03 1.09 1.13 1.15 53.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 14/08/24 15/05/24 27/02/24 15/11/23 16/08/23 17/05/23 -
Price 3.20 3.52 3.35 1.50 1.35 1.38 1.38 -
P/RPS 0.41 0.51 0.48 0.20 0.19 0.19 0.19 66.75%
P/EPS 17.58 21.22 20.85 7.93 8.35 8.07 8.29 64.83%
EY 5.69 4.71 4.80 12.61 11.97 12.40 12.07 -39.34%
DY 1.17 0.00 0.00 4.40 2.47 0.00 0.00 -
P/NAPS 2.32 2.67 2.54 1.17 1.09 1.15 1.16 58.53%

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