[VSTECS] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -8.24%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,017,489 1,810,482 1,642,988 1,490,688 1,802,283 1,680,250 1,601,232 16.57%
PBT 48,478 42,140 36,180 35,124 39,305 33,801 29,298 39.68%
Tax -11,697 -10,264 -8,556 -7,968 -9,712 -8,656 -8,094 27.68%
NP 36,781 31,876 27,624 27,156 29,593 25,145 21,204 44.12%
-
NP to SH 36,781 31,876 27,624 27,156 29,593 25,145 21,204 44.12%
-
Tax Rate 24.13% 24.36% 23.65% 22.69% 24.71% 25.61% 27.63% -
Total Cost 1,980,708 1,778,606 1,615,364 1,463,532 1,772,690 1,655,105 1,580,028 16.18%
-
Net Worth 333,796 326,656 315,946 313,278 306,243 301,092 293,391 8.93%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,495 5,950 - - 9,849 5,974 - -
Div Payout % 33.97% 18.67% - - 33.28% 23.76% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 333,796 326,656 315,946 313,278 306,243 301,092 293,391 8.93%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.82% 1.76% 1.68% 1.82% 1.64% 1.50% 1.32% -
ROE 11.02% 9.76% 8.74% 8.67% 9.66% 8.35% 7.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,130.24 1,014.27 920.44 832.71 1,006.36 937.52 889.60 17.22%
EPS 20.60 17.87 15.40 15.20 16.50 14.00 11.80 44.74%
DPS 7.00 3.33 0.00 0.00 5.50 3.33 0.00 -
NAPS 1.87 1.83 1.77 1.75 1.71 1.68 1.63 9.54%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 560.41 502.91 456.39 414.08 500.63 466.74 444.79 16.57%
EPS 10.22 8.85 7.67 7.54 8.22 6.98 5.89 44.15%
DPS 3.47 1.65 0.00 0.00 2.74 1.66 0.00 -
NAPS 0.9272 0.9074 0.8776 0.8702 0.8507 0.8364 0.815 8.93%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.01 1.99 1.47 0.94 1.44 1.02 1.00 -
P/RPS 0.18 0.20 0.16 0.11 0.14 0.11 0.11 38.65%
P/EPS 9.75 11.14 9.50 6.20 8.71 7.27 8.49 9.61%
EY 10.25 8.97 10.53 16.14 11.48 13.76 11.78 -8.81%
DY 3.48 1.68 0.00 0.00 3.82 3.27 0.00 -
P/NAPS 1.07 1.09 0.83 0.54 0.84 0.61 0.61 45.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 -
Price 2.83 2.07 2.33 1.29 1.39 1.06 1.09 -
P/RPS 0.25 0.20 0.25 0.15 0.14 0.11 0.12 62.75%
P/EPS 13.73 11.59 15.06 8.50 8.41 7.56 9.25 29.96%
EY 7.28 8.63 6.64 11.76 11.89 13.24 10.81 -23.07%
DY 2.47 1.61 0.00 0.00 3.96 3.14 0.00 -
P/NAPS 1.51 1.13 1.32 0.74 0.81 0.63 0.67 71.47%

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