[VSTECS] QoQ Cumulative 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- 66.42%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,273,533 664,742 2,770,614 2,087,376 1,351,842 643,757 2,625,818 -38.35%
PBT 40,620 19,889 80,112 56,028 33,601 16,184 74,428 -33.29%
Tax -10,123 -5,042 -20,432 -14,600 -8,708 -4,302 -19,436 -35.34%
NP 30,497 14,847 59,680 41,428 24,893 11,882 54,992 -32.57%
-
NP to SH 30,497 14,847 59,680 41,428 24,893 11,882 54,992 -32.57%
-
Tax Rate 24.92% 25.35% 25.50% 26.06% 25.92% 26.58% 26.11% -
Total Cost 1,243,036 649,895 2,710,934 2,045,948 1,326,949 631,875 2,570,826 -38.47%
-
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 8,913 - - 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 7.13% 3.50% 14.55% 10.28% 6.46% 3.05% 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 357.18 186.43 777.05 585.43 378.99 180.36 735.52 -38.29%
EPS 8.60 4.20 16.70 11.60 7.00 3.30 15.40 -32.25%
DPS 0.00 0.00 6.20 2.50 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 353.76 184.65 769.62 579.83 375.51 178.82 729.39 -38.35%
EPS 8.47 4.12 16.58 11.51 6.91 3.30 15.28 -32.59%
DPS 0.00 0.00 6.14 2.48 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 0.38 0.73 0.15 0.18 0.27 0.66 0.17 71.21%
P/EPS 15.90 32.90 6.99 9.21 14.90 35.75 8.05 57.61%
EY 6.29 3.04 14.31 10.86 6.71 2.80 12.42 -36.54%
DY 0.00 0.00 5.30 2.34 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 0.39 0.74 0.16 0.20 0.27 0.64 0.16 81.41%
P/EPS 16.13 33.14 7.47 9.90 14.90 34.85 7.79 62.67%
EY 6.20 3.02 13.39 10.10 6.71 2.87 12.84 -38.53%
DY 0.00 0.00 4.96 2.17 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