[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 56.33%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,087,376 1,351,842 643,757 2,625,818 1,862,443 1,232,876 668,977 113.38%
PBT 56,028 33,601 16,184 74,428 47,089 30,107 17,033 121.01%
Tax -14,600 -8,708 -4,302 -19,436 -11,913 -7,487 -4,300 125.73%
NP 41,428 24,893 11,882 54,992 35,176 22,620 12,733 119.41%
-
NP to SH 41,428 24,893 11,882 54,992 35,176 22,620 12,733 119.41%
-
Tax Rate 26.06% 25.92% 26.58% 26.11% 25.30% 24.87% 25.25% -
Total Cost 2,045,948 1,326,949 631,875 2,570,826 1,827,267 1,210,256 656,244 113.26%
-
Net Worth 402,907 385,228 389,055 374,851 360,572 348,076 346,291 10.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,913 - - 20,349 5,355 2,677 - -
Div Payout % 21.52% - - 37.00% 15.22% 11.84% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 402,907 385,228 389,055 374,851 360,572 348,076 346,291 10.61%
NOSH 360,000 360,000 360,000 360,000 360,000 180,000 180,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.98% 1.84% 1.85% 2.09% 1.89% 1.83% 1.90% -
ROE 10.28% 6.46% 3.05% 14.67% 9.76% 6.50% 3.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 585.43 378.99 180.36 735.52 521.69 690.68 374.77 34.59%
EPS 11.60 7.00 3.30 15.40 9.90 12.70 7.10 38.67%
DPS 2.50 0.00 0.00 5.70 1.50 1.50 0.00 -
NAPS 1.13 1.08 1.09 1.05 1.01 1.95 1.94 -30.23%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 579.83 375.51 178.82 729.39 517.35 342.47 185.83 113.38%
EPS 11.51 6.91 3.30 15.28 9.77 6.28 3.54 119.31%
DPS 2.48 0.00 0.00 5.65 1.49 0.74 0.00 -
NAPS 1.1192 1.0701 1.0807 1.0413 1.0016 0.9669 0.9619 10.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.07 1.04 1.19 1.24 1.37 2.62 2.40 -
P/RPS 0.18 0.27 0.66 0.17 0.26 0.38 0.64 -57.04%
P/EPS 9.21 14.90 35.75 8.05 13.90 20.68 33.65 -57.81%
EY 10.86 6.71 2.80 12.42 7.19 4.84 2.97 137.15%
DY 2.34 0.00 0.00 4.60 1.09 0.57 0.00 -
P/NAPS 0.95 0.96 1.09 1.18 1.36 1.34 1.24 -16.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 18/05/22 22/02/22 11/11/21 19/08/21 19/05/21 -
Price 1.15 1.04 1.16 1.20 1.39 1.39 2.55 -
P/RPS 0.20 0.27 0.64 0.16 0.27 0.20 0.68 -55.74%
P/EPS 9.90 14.90 34.85 7.79 14.11 10.97 35.75 -57.48%
EY 10.10 6.71 2.87 12.84 7.09 9.12 2.80 135.01%
DY 2.17 0.00 0.00 4.75 1.08 1.08 0.00 -
P/NAPS 1.02 0.96 1.06 1.14 1.38 0.71 1.31 -15.35%

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