[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 50.9%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,260,188 800,616 378,833 1,632,323 1,186,219 750,008 391,795 117.74%
PBT 25,351 14,649 6,134 32,799 21,776 11,558 5,849 165.59%
Tax -6,492 -4,047 -1,889 -8,171 -5,455 -2,903 -1,468 169.17%
NP 18,859 10,602 4,245 24,628 16,321 8,655 4,381 164.38%
-
NP to SH 18,859 10,602 4,245 24,628 16,321 8,655 4,381 164.38%
-
Tax Rate 25.61% 27.63% 30.80% 24.91% 25.05% 25.12% 25.10% -
Total Cost 1,241,329 790,014 374,588 1,607,695 1,169,898 741,353 387,414 117.18%
-
Net Worth 301,092 293,391 291,600 288,000 284,400 277,199 277,199 5.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,480 - - 9,000 4,500 - - -
Div Payout % 23.76% - - 36.54% 27.57% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 301,092 293,391 291,600 288,000 284,400 277,199 277,199 5.66%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.50% 1.32% 1.12% 1.51% 1.38% 1.15% 1.12% -
ROE 6.26% 3.61% 1.46% 8.55% 5.74% 3.12% 1.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 703.14 444.80 210.46 906.85 659.01 416.67 217.66 118.37%
EPS 10.50 5.90 2.40 13.70 9.10 4.80 2.40 167.25%
DPS 2.50 0.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 1.68 1.63 1.62 1.60 1.58 1.54 1.54 5.96%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 350.05 222.39 105.23 453.42 329.51 208.34 108.83 117.74%
EPS 5.24 2.95 1.18 6.84 4.53 2.40 1.22 163.99%
DPS 1.24 0.00 0.00 2.50 1.25 0.00 0.00 -
NAPS 0.8364 0.815 0.81 0.80 0.79 0.77 0.77 5.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.02 1.00 0.985 0.96 1.03 1.05 1.14 -
P/RPS 0.15 0.22 0.47 0.11 0.16 0.25 0.52 -56.30%
P/EPS 9.69 16.98 41.77 7.02 11.36 21.84 46.84 -64.98%
EY 10.32 5.89 2.39 14.25 8.80 4.58 2.13 186.05%
DY 2.45 0.00 0.00 5.21 2.43 0.00 0.00 -
P/NAPS 0.61 0.61 0.61 0.60 0.65 0.68 0.74 -12.07%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 07/11/19 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 -
Price 1.06 1.09 1.02 1.00 0.985 1.01 1.20 -
P/RPS 0.15 0.25 0.48 0.11 0.15 0.24 0.55 -57.91%
P/EPS 10.07 18.51 43.25 7.31 10.86 21.01 49.30 -65.28%
EY 9.93 5.40 2.31 13.68 9.21 4.76 2.03 187.88%
DY 2.36 0.00 0.00 5.00 2.54 0.00 0.00 -
P/NAPS 0.63 0.67 0.63 0.63 0.62 0.66 0.78 -13.25%

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