[VSTECS] QoQ Cumulative 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- 66.18%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,082,520 1,240,756 616,363 2,727,185 1,919,940 1,273,533 664,742 113.65%
PBT 65,532 39,048 18,869 82,796 57,879 40,620 19,889 120.94%
Tax -16,398 -9,481 -4,548 -15,370 -14,653 -10,123 -5,042 119.04%
NP 49,134 29,567 14,321 67,426 43,226 30,497 14,847 121.58%
-
NP to SH 49,134 29,567 14,321 67,426 43,226 30,497 14,847 121.58%
-
Tax Rate 25.02% 24.28% 24.10% 18.56% 25.32% 24.92% 25.35% -
Total Cost 2,033,386 1,211,189 602,042 2,659,759 1,876,714 1,243,036 649,895 113.47%
-
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 10,079 - - 23,532 8,913 - - -
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 9.89% 6.28% 3.04% 14.77% 9.78% 7.13% 3.50% -
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 578.48 347.98 172.87 764.87 538.47 357.18 186.43 112.30%
EPS 13.80 8.30 4.00 18.90 12.10 8.60 4.20 120.53%
DPS 2.80 0.00 0.00 6.60 2.50 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 578.48 344.65 171.21 757.55 533.32 353.76 184.65 113.65%
EPS 13.80 8.21 3.98 18.73 12.01 8.47 4.12 123.37%
DPS 2.80 0.00 0.00 6.54 2.48 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 0.52 1.21 1.47 0.17 0.25 0.38 0.73 -20.19%
P/EPS 22.20 50.65 63.24 6.98 11.14 15.90 32.90 -23.01%
EY 4.50 1.97 1.58 14.33 8.98 6.29 3.04 29.79%
DY 0.92 0.00 0.00 5.00 1.85 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 0.55 1.01 1.94 0.20 0.25 0.39 0.74 -17.90%
P/EPS 23.45 42.45 83.41 7.93 11.14 16.13 33.14 -20.54%
EY 4.27 2.36 1.20 12.61 8.98 6.20 3.02 25.89%
DY 0.87 0.00 0.00 4.40 1.85 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