[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 53.85%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,862,443 1,232,876 668,977 2,017,489 1,357,862 821,494 372,672 192.01%
PBT 47,089 30,107 17,033 48,478 31,605 18,090 8,781 206.06%
Tax -11,913 -7,487 -4,300 -11,697 -7,698 -4,278 -1,992 229.11%
NP 35,176 22,620 12,733 36,781 23,907 13,812 6,789 199.12%
-
NP to SH 35,176 22,620 12,733 36,781 23,907 13,812 6,789 199.12%
-
Tax Rate 25.30% 24.87% 25.25% 24.13% 24.36% 23.65% 22.69% -
Total Cost 1,827,267 1,210,256 656,244 1,980,708 1,333,955 807,682 365,883 191.88%
-
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,355 2,677 - 12,495 4,462 - - -
Div Payout % 15.22% 11.84% - 33.97% 18.67% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.89% 1.83% 1.90% 1.82% 1.76% 1.68% 1.82% -
ROE 9.76% 6.50% 3.68% 11.02% 7.32% 4.37% 2.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 521.69 690.68 374.77 1,130.24 760.70 460.22 208.18 84.39%
EPS 9.90 12.70 7.10 20.60 13.40 7.70 3.80 89.22%
DPS 1.50 1.50 0.00 7.00 2.50 0.00 0.00 -
NAPS 1.01 1.95 1.94 1.87 1.83 1.77 1.75 -30.65%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 517.35 342.47 185.83 560.41 377.18 228.19 103.52 192.02%
EPS 9.77 6.28 3.54 10.22 6.64 3.84 1.89 198.66%
DPS 1.49 0.74 0.00 3.47 1.24 0.00 0.00 -
NAPS 1.0016 0.9669 0.9619 0.9272 0.9074 0.8776 0.8702 9.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 2.62 2.40 2.01 1.99 1.47 0.94 -
P/RPS 0.26 0.38 0.64 0.18 0.26 0.32 0.45 -30.60%
P/EPS 13.90 20.68 33.65 9.75 14.86 19.00 24.79 -31.97%
EY 7.19 4.84 2.97 10.25 6.73 5.26 4.03 47.04%
DY 1.09 0.57 0.00 3.48 1.26 0.00 0.00 -
P/NAPS 1.36 1.34 1.24 1.07 1.09 0.83 0.54 85.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 -
Price 1.39 1.39 2.55 2.83 2.07 2.33 1.29 -
P/RPS 0.27 0.20 0.68 0.25 0.27 0.51 0.62 -42.51%
P/EPS 14.11 10.97 35.75 13.73 15.46 30.11 34.02 -44.35%
EY 7.09 9.12 2.80 7.28 6.47 3.32 2.94 79.73%
DY 1.08 1.08 0.00 2.47 1.21 0.00 0.00 -
P/NAPS 1.38 0.71 1.31 1.51 1.13 1.32 0.74 51.44%

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