[VSTECS] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.44%
YoY- -14.69%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 378,833 446,104 436,211 358,213 391,795 501,223 446,160 -10.34%
PBT 6,134 11,023 10,218 5,709 5,849 15,175 7,212 -10.24%
Tax -1,889 -2,716 -2,552 -1,435 -1,468 -3,625 -2,325 -12.94%
NP 4,245 8,307 7,666 4,274 4,381 11,550 4,887 -8.96%
-
NP to SH 4,245 8,307 7,666 4,274 4,381 11,550 4,887 -8.96%
-
Tax Rate 30.80% 24.64% 24.98% 25.14% 25.10% 23.89% 32.24% -
Total Cost 374,588 437,797 428,545 353,939 387,414 489,673 441,273 -10.35%
-
Net Worth 291,600 288,000 284,400 277,199 277,199 271,799 264,600 6.69%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 4,500 4,500 - - 4,500 4,500 -
Div Payout % - 54.17% 58.70% - - 38.96% 92.08% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 291,600 288,000 284,400 277,199 277,199 271,799 264,600 6.69%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.12% 1.86% 1.76% 1.19% 1.12% 2.30% 1.10% -
ROE 1.46% 2.88% 2.70% 1.54% 1.58% 4.25% 1.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 210.46 247.84 242.34 199.01 217.66 278.46 247.87 -10.34%
EPS 2.40 4.60 4.30 2.40 2.40 6.40 2.70 -7.55%
DPS 0.00 2.50 2.50 0.00 0.00 2.50 2.50 -
NAPS 1.62 1.60 1.58 1.54 1.54 1.51 1.47 6.69%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 105.23 123.92 121.17 99.50 108.83 139.23 123.93 -10.33%
EPS 1.18 2.31 2.13 1.19 1.22 3.21 1.36 -9.03%
DPS 0.00 1.25 1.25 0.00 0.00 1.25 1.25 -
NAPS 0.81 0.80 0.79 0.77 0.77 0.755 0.735 6.69%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.985 0.96 1.03 1.05 1.14 1.22 1.39 -
P/RPS 0.47 0.39 0.43 0.53 0.52 0.44 0.56 -11.03%
P/EPS 41.77 20.80 24.18 44.22 46.84 19.01 51.20 -12.70%
EY 2.39 4.81 4.13 2.26 2.13 5.26 1.95 14.54%
DY 0.00 2.60 2.43 0.00 0.00 2.05 1.80 -
P/NAPS 0.61 0.60 0.65 0.68 0.74 0.81 0.95 -25.59%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 02/11/17 -
Price 1.02 1.00 0.985 1.01 1.20 1.26 1.37 -
P/RPS 0.48 0.40 0.41 0.51 0.55 0.45 0.55 -8.68%
P/EPS 43.25 21.67 23.13 42.54 49.30 19.64 50.46 -9.77%
EY 2.31 4.62 4.32 2.35 2.03 5.09 1.98 10.83%
DY 0.00 2.50 2.54 0.00 0.00 1.98 1.82 -
P/NAPS 0.63 0.63 0.62 0.66 0.78 0.83 0.93 -22.88%

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