[VSTECS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 109.5%
YoY- 10.05%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 664,742 2,770,614 2,087,376 1,351,842 643,757 2,625,818 1,862,443 -49.71%
PBT 19,889 80,112 56,028 33,601 16,184 74,428 47,089 -43.73%
Tax -5,042 -20,432 -14,600 -8,708 -4,302 -19,436 -11,913 -43.65%
NP 14,847 59,680 41,428 24,893 11,882 54,992 35,176 -43.76%
-
NP to SH 14,847 59,680 41,428 24,893 11,882 54,992 35,176 -43.76%
-
Tax Rate 25.35% 25.50% 26.06% 25.92% 26.58% 26.11% 25.30% -
Total Cost 649,895 2,710,934 2,045,948 1,326,949 631,875 2,570,826 1,827,267 -49.83%
-
Net Worth 424,300 410,038 402,907 385,228 389,055 374,851 360,572 11.47%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 22,106 8,913 - - 20,349 5,355 -
Div Payout % - 37.04% 21.52% - - 37.00% 15.22% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 424,300 410,038 402,907 385,228 389,055 374,851 360,572 11.47%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.23% 2.15% 1.98% 1.84% 1.85% 2.09% 1.89% -
ROE 3.50% 14.55% 10.28% 6.46% 3.05% 14.67% 9.76% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 186.43 777.05 585.43 378.99 180.36 735.52 521.69 -49.67%
EPS 4.20 16.70 11.60 7.00 3.30 15.40 9.90 -43.56%
DPS 0.00 6.20 2.50 0.00 0.00 5.70 1.50 -
NAPS 1.19 1.15 1.13 1.08 1.09 1.05 1.01 11.56%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 184.65 769.62 579.83 375.51 178.82 729.39 517.35 -49.71%
EPS 4.12 16.58 11.51 6.91 3.30 15.28 9.77 -43.79%
DPS 0.00 6.14 2.48 0.00 0.00 5.65 1.49 -
NAPS 1.1786 1.139 1.1192 1.0701 1.0807 1.0413 1.0016 11.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.37 1.17 1.07 1.04 1.19 1.24 1.37 -
P/RPS 0.73 0.15 0.18 0.27 0.66 0.17 0.26 99.14%
P/EPS 32.90 6.99 9.21 14.90 35.75 8.05 13.90 77.69%
EY 3.04 14.31 10.86 6.71 2.80 12.42 7.19 -43.69%
DY 0.00 5.30 2.34 0.00 0.00 4.60 1.09 -
P/NAPS 1.15 1.02 0.95 0.96 1.09 1.18 1.36 -10.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 22/02/22 11/11/21 -
Price 1.38 1.25 1.15 1.04 1.16 1.20 1.39 -
P/RPS 0.74 0.16 0.20 0.27 0.64 0.16 0.27 95.96%
P/EPS 33.14 7.47 9.90 14.90 34.85 7.79 14.11 76.78%
EY 3.02 13.39 10.10 6.71 2.87 12.84 7.09 -43.41%
DY 0.00 4.96 2.17 0.00 0.00 4.75 1.08 -
P/NAPS 1.16 1.09 1.02 0.96 1.06 1.14 1.38 -10.94%

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