[VSTECS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -75.12%
YoY- 24.95%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,727,185 1,919,940 1,273,533 664,742 2,770,614 2,087,376 1,351,842 59.45%
PBT 82,796 57,879 40,620 19,889 80,112 56,028 33,601 82.13%
Tax -15,370 -14,653 -10,123 -5,042 -20,432 -14,600 -8,708 45.89%
NP 67,426 43,226 30,497 14,847 59,680 41,428 24,893 93.95%
-
NP to SH 67,426 43,226 30,497 14,847 59,680 41,428 24,893 93.95%
-
Tax Rate 18.56% 25.32% 24.92% 25.35% 25.50% 26.06% 25.92% -
Total Cost 2,659,759 1,876,714 1,243,036 649,895 2,710,934 2,045,948 1,326,949 58.77%
-
Net Worth 456,390 442,128 427,866 424,300 410,038 402,907 385,228 11.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 23,532 8,913 - - 22,106 8,913 - -
Div Payout % 34.90% 20.62% - - 37.04% 21.52% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 456,390 442,128 427,866 424,300 410,038 402,907 385,228 11.92%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.47% 2.25% 2.39% 2.23% 2.15% 1.98% 1.84% -
ROE 14.77% 9.78% 7.13% 3.50% 14.55% 10.28% 6.46% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 764.87 538.47 357.18 186.43 777.05 585.43 378.99 59.49%
EPS 18.90 12.10 8.60 4.20 16.70 11.60 7.00 93.54%
DPS 6.60 2.50 0.00 0.00 6.20 2.50 0.00 -
NAPS 1.28 1.24 1.20 1.19 1.15 1.13 1.08 11.95%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 757.55 533.32 353.76 184.65 769.62 579.83 375.51 59.45%
EPS 18.73 12.01 8.47 4.12 16.58 11.51 6.91 94.05%
DPS 6.54 2.48 0.00 0.00 6.14 2.48 0.00 -
NAPS 1.2678 1.2281 1.1885 1.1786 1.139 1.1192 1.0701 11.93%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.32 1.35 1.36 1.37 1.17 1.07 1.04 -
P/RPS 0.17 0.25 0.38 0.73 0.15 0.18 0.27 -26.47%
P/EPS 6.98 11.14 15.90 32.90 6.99 9.21 14.90 -39.59%
EY 14.33 8.98 6.29 3.04 14.31 10.86 6.71 65.60%
DY 5.00 1.85 0.00 0.00 5.30 2.34 0.00 -
P/NAPS 1.03 1.09 1.13 1.15 1.02 0.95 0.96 4.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 15/11/23 16/08/23 17/05/23 21/02/23 23/11/22 23/08/22 -
Price 1.50 1.35 1.38 1.38 1.25 1.15 1.04 -
P/RPS 0.20 0.25 0.39 0.74 0.16 0.20 0.27 -18.08%
P/EPS 7.93 11.14 16.13 33.14 7.47 9.90 14.90 -34.25%
EY 12.61 8.98 6.20 3.02 13.39 10.10 6.71 52.11%
DY 4.40 1.85 0.00 0.00 4.96 2.17 0.00 -
P/NAPS 1.17 1.09 1.15 1.16 1.09 1.02 0.96 14.05%

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