[VSTECS] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 43.74%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 563,899 668,977 659,627 536,368 448,822 372,672 542,095 2.66%
PBT 13,074 17,033 16,873 13,515 9,309 8,781 13,954 -4.25%
Tax -3,187 -4,300 -3,999 -3,420 -2,286 -1,992 -3,220 -0.68%
NP 9,887 12,733 12,874 10,095 7,023 6,789 10,734 -5.33%
-
NP to SH 9,887 12,733 12,874 10,095 7,023 6,789 10,734 -5.33%
-
Tax Rate 24.38% 25.25% 23.70% 25.31% 24.56% 22.69% 23.08% -
Total Cost 554,012 656,244 646,753 526,273 441,799 365,883 531,361 2.82%
-
Net Worth 348,076 346,291 333,796 326,656 315,946 313,278 306,243 8.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,677 - 8,032 4,462 - - 5,372 -37.17%
Div Payout % 27.08% - 62.39% 44.21% - - 50.05% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 348,076 346,291 333,796 326,656 315,946 313,278 306,243 8.91%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.75% 1.90% 1.95% 1.88% 1.56% 1.82% 1.98% -
ROE 2.84% 3.68% 3.86% 3.09% 2.22% 2.17% 3.51% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 315.91 374.77 369.54 300.48 251.44 208.18 302.69 2.89%
EPS 5.50 7.10 7.20 5.70 3.90 3.80 6.00 -5.64%
DPS 1.50 0.00 4.50 2.50 0.00 0.00 3.00 -37.03%
NAPS 1.95 1.94 1.87 1.83 1.77 1.75 1.71 9.15%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 156.64 185.83 183.23 148.99 124.67 103.52 150.58 2.66%
EPS 2.75 3.54 3.58 2.80 1.95 1.89 2.98 -5.21%
DPS 0.74 0.00 2.23 1.24 0.00 0.00 1.49 -37.31%
NAPS 0.9669 0.9619 0.9272 0.9074 0.8776 0.8702 0.8507 8.91%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.62 2.40 2.01 1.99 1.47 0.94 1.44 -
P/RPS 0.83 0.64 0.54 0.66 0.58 0.45 0.48 44.11%
P/EPS 47.30 33.65 27.87 35.19 37.36 24.79 24.03 57.12%
EY 2.11 2.97 3.59 2.84 2.68 4.03 4.16 -36.42%
DY 0.57 0.00 2.24 1.26 0.00 0.00 2.08 -57.84%
P/NAPS 1.34 1.24 1.07 1.09 0.83 0.54 0.84 36.56%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 -
Price 1.39 2.55 2.83 2.07 2.33 1.29 1.39 -
P/RPS 0.44 0.68 0.77 0.69 0.93 0.62 0.46 -2.92%
P/EPS 25.10 35.75 39.24 36.60 59.22 34.02 23.19 5.42%
EY 3.98 2.80 2.55 2.73 1.69 2.94 4.31 -5.17%
DY 1.08 0.00 1.59 1.21 0.00 0.00 2.16 -37.03%
P/NAPS 0.71 1.31 1.51 1.13 1.32 0.74 0.81 -8.41%

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