[VSTECS] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 5.77%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,791,599 2,770,614 2,850,751 2,744,784 2,600,598 2,625,818 2,522,070 7.00%
PBT 83,817 80,112 83,367 77,922 73,579 74,428 63,962 19.76%
Tax -21,172 -20,432 -22,123 -20,657 -19,438 -19,436 -15,912 20.99%
NP 62,645 59,680 61,244 57,265 54,141 54,992 48,050 19.36%
-
NP to SH 62,645 59,680 61,244 57,265 54,141 54,992 48,050 19.36%
-
Tax Rate 25.26% 25.50% 26.54% 26.51% 26.42% 26.11% 24.88% -
Total Cost 2,728,954 2,710,934 2,789,507 2,687,519 2,546,457 2,570,826 2,474,020 6.76%
-
Net Worth 424,300 410,038 402,907 385,228 389,055 374,851 360,572 11.47%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 22,106 22,106 23,907 14,994 17,671 17,671 10,710 62.18%
Div Payout % 35.29% 37.04% 39.04% 26.18% 32.64% 32.13% 22.29% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 424,300 410,038 402,907 385,228 389,055 374,851 360,572 11.47%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.24% 2.15% 2.15% 2.09% 2.08% 2.09% 1.91% -
ROE 14.76% 14.55% 15.20% 14.87% 13.92% 14.67% 13.33% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 782.94 777.05 799.53 769.51 728.60 735.52 706.46 7.09%
EPS 17.57 16.74 17.18 16.05 15.17 15.40 13.46 19.45%
DPS 6.20 6.20 6.70 4.20 4.95 4.95 3.00 62.32%
NAPS 1.19 1.15 1.13 1.08 1.09 1.05 1.01 11.56%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 775.44 769.62 791.88 762.44 722.39 729.39 700.58 7.00%
EPS 17.40 16.58 17.01 15.91 15.04 15.28 13.35 19.33%
DPS 6.14 6.14 6.64 4.17 4.91 4.91 2.98 61.99%
NAPS 1.1786 1.139 1.1192 1.0701 1.0807 1.0413 1.0016 11.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.37 1.17 1.07 1.04 1.19 1.24 1.37 -
P/RPS 0.17 0.15 0.13 0.14 0.16 0.17 0.19 -7.15%
P/EPS 7.80 6.99 6.23 6.48 7.85 8.05 10.18 -16.28%
EY 12.82 14.31 16.05 15.44 12.75 12.42 9.82 19.46%
DY 4.53 5.30 6.26 4.04 4.16 3.99 2.19 62.41%
P/NAPS 1.15 1.02 0.95 0.96 1.09 1.18 1.36 -10.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 22/02/22 11/11/21 -
Price 1.38 1.25 1.15 1.04 1.16 1.20 1.39 -
P/RPS 0.18 0.16 0.14 0.14 0.16 0.16 0.20 -6.78%
P/EPS 7.85 7.47 6.70 6.48 7.65 7.79 10.33 -16.73%
EY 12.73 13.39 14.94 15.44 13.08 12.84 9.68 20.05%
DY 4.49 4.96 5.83 4.04 4.27 4.13 2.16 62.95%
P/NAPS 1.16 1.09 1.02 0.96 1.06 1.14 1.38 -10.94%

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