[VSTECS] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 2.07%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,313,794 2,017,489 1,899,957 1,823,161 1,796,122 1,802,283 1,706,292 22.48%
PBT 56,730 48,478 45,559 42,746 41,952 39,305 36,374 34.45%
Tax -14,005 -11,697 -10,918 -9,943 -9,815 -9,712 -9,208 32.22%
NP 42,725 36,781 34,641 32,803 32,137 29,593 27,166 35.20%
-
NP to SH 42,725 36,781 34,641 32,803 32,137 29,593 27,166 35.20%
-
Tax Rate 24.69% 24.13% 23.96% 23.26% 23.40% 24.71% 25.31% -
Total Cost 2,271,069 1,980,708 1,865,316 1,790,358 1,763,985 1,772,690 1,679,126 22.27%
-
Net Worth 346,291 333,796 326,656 315,946 313,278 306,243 301,092 9.76%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 12,495 12,495 9,835 9,853 9,853 9,853 8,980 24.60%
Div Payout % 29.25% 33.97% 28.39% 30.04% 30.66% 33.30% 33.06% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 346,291 333,796 326,656 315,946 313,278 306,243 301,092 9.76%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.85% 1.82% 1.82% 1.80% 1.79% 1.64% 1.59% -
ROE 12.34% 11.02% 10.60% 10.38% 10.26% 9.66% 9.02% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,296.24 1,130.24 1,064.40 1,021.37 1,003.33 1,006.36 952.06 22.81%
EPS 23.94 20.61 19.41 18.38 17.95 16.52 15.16 35.56%
DPS 7.00 7.00 5.50 5.50 5.50 5.50 5.00 25.12%
NAPS 1.94 1.87 1.83 1.77 1.75 1.71 1.68 10.05%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 642.72 560.41 527.77 506.43 498.92 500.63 473.97 22.48%
EPS 11.87 10.22 9.62 9.11 8.93 8.22 7.55 35.17%
DPS 3.47 3.47 2.73 2.74 2.74 2.74 2.49 24.73%
NAPS 0.9619 0.9272 0.9074 0.8776 0.8702 0.8507 0.8364 9.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.40 2.01 1.99 1.47 0.94 1.44 1.02 -
P/RPS 0.19 0.18 0.19 0.14 0.09 0.14 0.11 43.91%
P/EPS 10.03 9.75 10.25 8.00 5.24 8.71 6.73 30.44%
EY 9.97 10.25 9.75 12.50 19.10 11.48 14.86 -23.34%
DY 2.92 3.48 2.76 3.74 5.85 3.82 4.90 -29.16%
P/NAPS 1.24 1.07 1.09 0.83 0.54 0.84 0.61 60.40%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 -
Price 2.55 2.83 2.07 2.33 1.29 1.39 1.06 -
P/RPS 0.20 0.25 0.19 0.23 0.13 0.14 0.11 48.91%
P/EPS 10.65 13.73 10.67 12.68 7.19 8.41 6.99 32.37%
EY 9.39 7.28 9.38 7.89 13.92 11.89 14.30 -24.43%
DY 2.75 2.47 2.66 2.36 4.26 3.96 4.72 -30.21%
P/NAPS 1.31 1.51 1.13 1.32 0.74 0.81 0.63 62.83%

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