[VSTECS] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 27.53%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 629,567 563,899 668,977 659,627 536,368 448,822 372,672 41.79%
PBT 16,982 13,074 17,033 16,873 13,515 9,309 8,781 55.16%
Tax -4,426 -3,187 -4,300 -3,999 -3,420 -2,286 -1,992 70.19%
NP 12,556 9,887 12,733 12,874 10,095 7,023 6,789 50.61%
-
NP to SH 12,556 9,887 12,733 12,874 10,095 7,023 6,789 50.61%
-
Tax Rate 26.06% 24.38% 25.25% 23.70% 25.31% 24.56% 22.69% -
Total Cost 617,011 554,012 656,244 646,753 526,273 441,799 365,883 41.63%
-
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,677 - 8,032 4,462 - - -
Div Payout % - 27.08% - 62.39% 44.21% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.99% 1.75% 1.90% 1.95% 1.88% 1.56% 1.82% -
ROE 3.48% 2.84% 3.68% 3.86% 3.09% 2.22% 2.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 176.35 315.91 374.77 369.54 300.48 251.44 208.18 -10.46%
EPS 3.50 5.50 7.10 7.20 5.70 3.90 3.80 -5.33%
DPS 0.00 1.50 0.00 4.50 2.50 0.00 0.00 -
NAPS 1.01 1.95 1.94 1.87 1.83 1.77 1.75 -30.65%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 174.88 156.64 185.83 183.23 148.99 124.67 103.52 41.79%
EPS 3.49 2.75 3.54 3.58 2.80 1.95 1.89 50.45%
DPS 0.00 0.74 0.00 2.23 1.24 0.00 0.00 -
NAPS 1.0016 0.9669 0.9619 0.9272 0.9074 0.8776 0.8702 9.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 2.62 2.40 2.01 1.99 1.47 0.94 -
P/RPS 0.78 0.83 0.64 0.54 0.66 0.58 0.45 44.24%
P/EPS 38.95 47.30 33.65 27.87 35.19 37.36 24.79 35.11%
EY 2.57 2.11 2.97 3.59 2.84 2.68 4.03 -25.89%
DY 0.00 0.57 0.00 2.24 1.26 0.00 0.00 -
P/NAPS 1.36 1.34 1.24 1.07 1.09 0.83 0.54 85.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 -
Price 1.39 1.39 2.55 2.83 2.07 2.33 1.29 -
P/RPS 0.79 0.44 0.68 0.77 0.69 0.93 0.62 17.51%
P/EPS 39.52 25.10 35.75 39.24 36.60 59.22 34.02 10.49%
EY 2.53 3.98 2.80 2.55 2.73 1.69 2.94 -9.51%
DY 0.00 1.08 0.00 1.59 1.21 0.00 0.00 -
P/NAPS 1.38 0.71 1.31 1.51 1.13 1.32 0.74 51.44%

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