[VSTECS] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -36.75%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 659,627 536,368 448,822 372,672 542,095 459,572 421,783 34.55%
PBT 16,873 13,515 9,309 8,781 13,954 10,702 8,515 57.43%
Tax -3,999 -3,420 -2,286 -1,992 -3,220 -2,445 -2,158 50.58%
NP 12,874 10,095 7,023 6,789 10,734 8,257 6,357 59.72%
-
NP to SH 12,874 10,095 7,023 6,789 10,734 8,257 6,357 59.72%
-
Tax Rate 23.70% 25.31% 24.56% 22.69% 23.08% 22.85% 25.34% -
Total Cost 646,753 526,273 441,799 365,883 531,361 451,315 415,426 34.14%
-
Net Worth 333,796 326,656 315,946 313,278 306,243 301,092 293,391 8.93%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,032 4,462 - - 5,372 4,480 - -
Div Payout % 62.39% 44.21% - - 50.05% 54.26% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 333,796 326,656 315,946 313,278 306,243 301,092 293,391 8.93%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.95% 1.88% 1.56% 1.82% 1.98% 1.80% 1.51% -
ROE 3.86% 3.09% 2.22% 2.17% 3.51% 2.74% 2.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 369.54 300.48 251.44 208.18 302.69 256.43 234.33 35.29%
EPS 7.20 5.70 3.90 3.80 6.00 4.60 3.50 61.39%
DPS 4.50 2.50 0.00 0.00 3.00 2.50 0.00 -
NAPS 1.87 1.83 1.77 1.75 1.71 1.68 1.63 9.54%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 183.23 148.99 124.67 103.52 150.58 127.66 117.16 34.55%
EPS 3.58 2.80 1.95 1.89 2.98 2.29 1.77 59.59%
DPS 2.23 1.24 0.00 0.00 1.49 1.24 0.00 -
NAPS 0.9272 0.9074 0.8776 0.8702 0.8507 0.8364 0.815 8.93%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.01 1.99 1.47 0.94 1.44 1.02 1.00 -
P/RPS 0.54 0.66 0.58 0.45 0.48 0.40 0.43 16.31%
P/EPS 27.87 35.19 37.36 24.79 24.03 22.14 28.31 -1.03%
EY 3.59 2.84 2.68 4.03 4.16 4.52 3.53 1.12%
DY 2.24 1.26 0.00 0.00 2.08 2.45 0.00 -
P/NAPS 1.07 1.09 0.83 0.54 0.84 0.61 0.61 45.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 -
Price 2.83 2.07 2.33 1.29 1.39 1.06 1.09 -
P/RPS 0.77 0.69 0.93 0.62 0.46 0.41 0.47 38.76%
P/EPS 39.24 36.60 59.22 34.02 23.19 23.01 30.86 17.28%
EY 2.55 2.73 1.69 2.94 4.31 4.35 3.24 -14.69%
DY 1.59 1.21 0.00 0.00 2.16 2.36 0.00 -
P/NAPS 1.51 1.13 1.32 0.74 0.81 0.63 0.67 71.47%

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