[VSTECS] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 8.36%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 459,572 421,783 378,833 446,104 436,211 358,213 391,795 11.21%
PBT 10,702 8,515 6,134 11,023 10,218 5,709 5,849 49.54%
Tax -2,445 -2,158 -1,889 -2,716 -2,552 -1,435 -1,468 40.46%
NP 8,257 6,357 4,245 8,307 7,666 4,274 4,381 52.52%
-
NP to SH 8,257 6,357 4,245 8,307 7,666 4,274 4,381 52.52%
-
Tax Rate 22.85% 25.34% 30.80% 24.64% 24.98% 25.14% 25.10% -
Total Cost 451,315 415,426 374,588 437,797 428,545 353,939 387,414 10.70%
-
Net Worth 301,092 293,391 291,600 288,000 284,400 277,199 277,199 5.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,480 - - 4,500 4,500 - - -
Div Payout % 54.26% - - 54.17% 58.70% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 301,092 293,391 291,600 288,000 284,400 277,199 277,199 5.66%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.80% 1.51% 1.12% 1.86% 1.76% 1.19% 1.12% -
ROE 2.74% 2.17% 1.46% 2.88% 2.70% 1.54% 1.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 256.43 234.33 210.46 247.84 242.34 199.01 217.66 11.53%
EPS 4.60 3.50 2.40 4.60 4.30 2.40 2.40 54.23%
DPS 2.50 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.68 1.63 1.62 1.60 1.58 1.54 1.54 5.96%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 127.66 117.16 105.23 123.92 121.17 99.50 108.83 11.21%
EPS 2.29 1.77 1.18 2.31 2.13 1.19 1.22 52.10%
DPS 1.24 0.00 0.00 1.25 1.25 0.00 0.00 -
NAPS 0.8364 0.815 0.81 0.80 0.79 0.77 0.77 5.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.02 1.00 0.985 0.96 1.03 1.05 1.14 -
P/RPS 0.40 0.43 0.47 0.39 0.43 0.53 0.52 -16.03%
P/EPS 22.14 28.31 41.77 20.80 24.18 44.22 46.84 -39.29%
EY 4.52 3.53 2.39 4.81 4.13 2.26 2.13 65.05%
DY 2.45 0.00 0.00 2.60 2.43 0.00 0.00 -
P/NAPS 0.61 0.61 0.61 0.60 0.65 0.68 0.74 -12.07%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 07/11/19 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 -
Price 1.06 1.09 1.02 1.00 0.985 1.01 1.20 -
P/RPS 0.41 0.47 0.48 0.40 0.41 0.51 0.55 -17.77%
P/EPS 23.01 30.86 43.25 21.67 23.13 42.54 49.30 -39.80%
EY 4.35 3.24 2.31 4.62 4.32 2.35 2.03 66.13%
DY 2.36 0.00 0.00 2.50 2.54 0.00 0.00 -
P/NAPS 0.63 0.67 0.63 0.63 0.62 0.66 0.78 -13.25%

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