[VSTECS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.71%
YoY- -16.21%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 750,008 391,795 1,855,030 1,353,807 907,647 456,787 1,823,383 -44.78%
PBT 11,558 5,849 35,643 20,468 13,256 6,550 40,371 -56.66%
Tax -2,903 -1,468 -9,375 -5,750 -3,425 -1,729 -10,229 -56.91%
NP 8,655 4,381 26,268 14,718 9,831 4,821 30,142 -56.57%
-
NP to SH 8,655 4,381 26,268 14,718 9,831 4,821 30,142 -56.57%
-
Tax Rate 25.12% 25.10% 26.30% 28.09% 25.84% 26.40% 25.34% -
Total Cost 741,353 387,414 1,828,762 1,339,089 897,816 451,966 1,793,241 -44.59%
-
Net Worth 277,199 277,199 271,799 264,600 261,000 261,000 255,599 5.57%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 9,000 4,500 - - 10,800 -
Div Payout % - - 34.26% 30.57% - - 35.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 277,199 277,199 271,799 264,600 261,000 261,000 255,599 5.57%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.15% 1.12% 1.42% 1.09% 1.08% 1.06% 1.65% -
ROE 3.12% 1.58% 9.66% 5.56% 3.77% 1.85% 11.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 416.67 217.66 1,030.57 752.12 504.25 253.77 1,012.99 -44.78%
EPS 4.80 2.40 14.60 8.20 5.50 2.70 16.70 -56.54%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 6.00 -
NAPS 1.54 1.54 1.51 1.47 1.45 1.45 1.42 5.57%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 208.34 108.83 515.29 376.06 252.12 126.89 506.50 -44.78%
EPS 2.40 1.22 7.30 4.09 2.73 1.34 8.37 -56.61%
DPS 0.00 0.00 2.50 1.25 0.00 0.00 3.00 -
NAPS 0.77 0.77 0.755 0.735 0.725 0.725 0.71 5.57%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.05 1.14 1.22 1.39 1.46 1.54 1.40 -
P/RPS 0.25 0.52 0.12 0.18 0.29 0.61 0.14 47.34%
P/EPS 21.84 46.84 8.36 17.00 26.73 57.50 8.36 90.01%
EY 4.58 2.13 11.96 5.88 3.74 1.74 11.96 -47.35%
DY 0.00 0.00 4.10 1.80 0.00 0.00 4.29 -
P/NAPS 0.68 0.74 0.81 0.95 1.01 1.06 0.99 -22.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 08/08/18 17/05/18 28/02/18 02/11/17 10/08/17 18/05/17 15/02/17 -
Price 1.01 1.20 1.26 1.37 1.45 1.55 1.39 -
P/RPS 0.24 0.55 0.12 0.18 0.29 0.61 0.14 43.37%
P/EPS 21.01 49.30 8.63 16.75 26.55 57.87 8.30 86.05%
EY 4.76 2.03 11.58 5.97 3.77 1.73 12.05 -46.25%
DY 0.00 0.00 3.97 1.82 0.00 0.00 4.32 -
P/NAPS 0.66 0.78 0.83 0.93 1.00 1.07 0.98 -23.22%

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