[VSTECS] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 10.3%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,889,765 2,694,408 2,678,806 2,727,185 2,603,178 2,692,305 2,791,599 2.32%
PBT 90,449 81,224 81,776 82,796 81,963 87,131 83,817 5.19%
Tax -17,106 -14,728 -14,876 -15,370 -20,485 -21,847 -21,172 -13.21%
NP 73,343 66,496 66,900 67,426 61,478 65,284 62,645 11.05%
-
NP to SH 73,343 66,496 66,900 67,426 61,478 65,284 62,645 11.05%
-
Tax Rate 18.91% 18.13% 18.19% 18.56% 24.99% 25.07% 25.26% -
Total Cost 2,816,422 2,627,912 2,611,906 2,659,759 2,541,700 2,627,021 2,728,954 2.11%
-
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 24,698 23,532 23,532 23,532 22,106 22,106 22,106 7.64%
Div Payout % 33.68% 35.39% 35.18% 34.90% 35.96% 33.86% 35.29% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 496,799 470,652 470,652 456,390 442,128 427,866 424,300 11.05%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.54% 2.47% 2.50% 2.47% 2.36% 2.42% 2.24% -
ROE 14.76% 14.13% 14.21% 14.77% 13.91% 15.26% 14.76% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 802.71 755.68 751.30 764.87 730.09 755.09 782.94 1.67%
EPS 20.37 18.65 18.76 18.91 17.24 18.31 17.57 10.33%
DPS 6.90 6.60 6.60 6.60 6.20 6.20 6.20 7.37%
NAPS 1.38 1.32 1.32 1.28 1.24 1.20 1.19 10.34%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 802.71 748.45 744.11 757.55 723.11 747.86 775.44 2.32%
EPS 20.37 18.47 18.58 18.73 17.08 18.13 17.40 11.04%
DPS 6.90 6.54 6.54 6.54 6.14 6.14 6.14 8.06%
NAPS 1.38 1.3074 1.3074 1.2678 1.2281 1.1885 1.1786 11.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.03 4.20 2.54 1.32 1.35 1.36 1.37 -
P/RPS 0.38 0.56 0.34 0.17 0.18 0.18 0.17 70.70%
P/EPS 14.87 22.52 13.54 6.98 7.83 7.43 7.80 53.56%
EY 6.72 4.44 7.39 14.33 12.77 13.46 12.82 -34.91%
DY 2.28 1.57 2.60 5.00 4.59 4.56 4.53 -36.64%
P/NAPS 2.20 3.18 1.92 1.03 1.09 1.13 1.15 53.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 14/08/24 15/05/24 27/02/24 15/11/23 16/08/23 17/05/23 -
Price 3.20 3.52 3.35 1.50 1.35 1.38 1.38 -
P/RPS 0.40 0.47 0.45 0.20 0.18 0.18 0.18 70.04%
P/EPS 15.71 18.87 17.85 7.93 7.83 7.54 7.85 58.60%
EY 6.37 5.30 5.60 12.61 12.77 13.27 12.73 -36.89%
DY 2.16 1.88 1.97 4.40 4.59 4.49 4.49 -38.52%
P/NAPS 2.32 2.67 2.54 1.17 1.09 1.15 1.16 58.53%

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