[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 44.06%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,919,940 1,273,533 664,742 2,770,614 2,087,376 1,351,842 643,757 107.05%
PBT 57,879 40,620 19,889 80,112 56,028 33,601 16,184 133.67%
Tax -14,653 -10,123 -5,042 -20,432 -14,600 -8,708 -4,302 126.21%
NP 43,226 30,497 14,847 59,680 41,428 24,893 11,882 136.35%
-
NP to SH 43,226 30,497 14,847 59,680 41,428 24,893 11,882 136.35%
-
Tax Rate 25.32% 24.92% 25.35% 25.50% 26.06% 25.92% 26.58% -
Total Cost 1,876,714 1,243,036 649,895 2,710,934 2,045,948 1,326,949 631,875 106.48%
-
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,913 - - 22,106 8,913 - - -
Div Payout % 20.62% - - 37.04% 21.52% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.25% 2.39% 2.23% 2.15% 1.98% 1.84% 1.85% -
ROE 9.78% 7.13% 3.50% 14.55% 10.28% 6.46% 3.05% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 538.47 357.18 186.43 777.05 585.43 378.99 180.36 107.20%
EPS 12.10 8.60 4.20 16.70 11.60 7.00 3.30 137.59%
DPS 2.50 0.00 0.00 6.20 2.50 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.15 1.13 1.08 1.09 8.96%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 533.32 353.76 184.65 769.62 579.83 375.51 178.82 107.05%
EPS 12.01 8.47 4.12 16.58 11.51 6.91 3.30 136.41%
DPS 2.48 0.00 0.00 6.14 2.48 0.00 0.00 -
NAPS 1.2281 1.1885 1.1786 1.139 1.1192 1.0701 1.0807 8.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.35 1.36 1.37 1.17 1.07 1.04 1.19 -
P/RPS 0.25 0.38 0.73 0.15 0.18 0.27 0.66 -47.61%
P/EPS 11.14 15.90 32.90 6.99 9.21 14.90 35.75 -54.00%
EY 8.98 6.29 3.04 14.31 10.86 6.71 2.80 117.32%
DY 1.85 0.00 0.00 5.30 2.34 0.00 0.00 -
P/NAPS 1.09 1.13 1.15 1.02 0.95 0.96 1.09 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 16/08/23 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 -
Price 1.35 1.38 1.38 1.25 1.15 1.04 1.16 -
P/RPS 0.25 0.39 0.74 0.16 0.20 0.27 0.64 -46.53%
P/EPS 11.14 16.13 33.14 7.47 9.90 14.90 34.85 -53.21%
EY 8.98 6.20 3.02 13.39 10.10 6.71 2.87 113.77%
DY 1.85 0.00 0.00 4.96 2.17 0.00 0.00 -
P/NAPS 1.09 1.15 1.16 1.09 1.02 0.96 1.06 1.87%

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