[VSTECS] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 28.4%
YoY- 53.79%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 841,764 624,393 616,363 807,245 646,407 608,791 664,742 16.99%
PBT 26,484 20,179 18,869 24,917 17,259 20,731 19,889 20.97%
Tax -6,908 -4,933 -4,548 -717 -4,530 -5,081 -5,042 23.28%
NP 19,576 15,246 14,321 24,200 12,729 15,650 14,847 20.18%
-
NP to SH 19,576 15,246 14,321 24,200 12,729 15,650 14,847 20.18%
-
Tax Rate 26.08% 24.45% 24.10% 2.88% 26.25% 24.51% 25.35% -
Total Cost 822,188 609,147 602,042 783,045 633,678 593,141 649,895 16.92%
-
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,079 - - 14,618 8,913 - - -
Div Payout % 51.49% - - 60.41% 70.03% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.33% 2.44% 2.32% 3.00% 1.97% 2.57% 2.23% -
ROE 3.94% 3.24% 3.04% 5.30% 2.88% 3.66% 3.50% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 233.82 175.12 172.87 226.40 181.29 170.74 186.43 16.25%
EPS 5.50 4.30 4.00 6.80 3.60 4.40 4.20 19.63%
DPS 2.80 0.00 0.00 4.10 2.50 0.00 0.00 -
NAPS 1.38 1.32 1.32 1.28 1.24 1.20 1.19 10.34%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 233.82 173.44 171.21 224.23 179.56 169.11 184.65 16.99%
EPS 5.50 4.24 3.98 6.72 3.54 4.35 4.12 21.17%
DPS 2.80 0.00 0.00 4.06 2.48 0.00 0.00 -
NAPS 1.38 1.3074 1.3074 1.2678 1.2281 1.1885 1.1786 11.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.03 4.20 2.54 1.32 1.35 1.36 1.37 -
P/RPS 1.30 2.40 1.47 0.58 0.74 0.80 0.73 46.76%
P/EPS 55.72 98.22 63.24 19.45 37.82 30.98 32.90 41.94%
EY 1.79 1.02 1.58 5.14 2.64 3.23 3.04 -29.68%
DY 0.92 0.00 0.00 3.11 1.85 0.00 0.00 -
P/NAPS 2.20 3.18 1.92 1.03 1.09 1.13 1.15 53.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 14/08/24 15/05/24 27/02/24 15/11/23 16/08/23 17/05/23 -
Price 3.20 3.52 3.35 1.50 1.35 1.38 1.38 -
P/RPS 1.37 2.01 1.94 0.66 0.74 0.81 0.74 50.60%
P/EPS 58.85 82.32 83.41 22.10 37.82 31.44 33.14 46.49%
EY 1.70 1.21 1.20 4.52 2.64 3.18 3.02 -31.75%
DY 0.87 0.00 0.00 2.73 1.85 0.00 0.00 -
P/NAPS 2.32 2.67 2.54 1.17 1.09 1.15 1.16 58.53%

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