[VSTECS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -3.76%
YoY- -12.85%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,687,442 1,697,391 1,786,737 1,855,030 1,905,386 1,896,134 1,845,455 -5.78%
PBT 36,951 33,945 34,942 35,643 37,187 38,316 39,937 -5.04%
Tax -9,080 -8,853 -9,114 -9,375 -9,892 -9,762 -10,096 -6.82%
NP 27,871 25,092 25,828 26,268 27,295 28,554 29,841 -4.44%
-
NP to SH 27,871 25,092 25,828 26,268 27,295 28,554 29,841 -4.44%
-
Tax Rate 24.57% 26.08% 26.08% 26.30% 26.60% 25.48% 25.28% -
Total Cost 1,659,571 1,672,299 1,760,909 1,828,762 1,878,091 1,867,580 1,815,614 -5.80%
-
Net Worth 284,400 277,199 277,199 271,799 264,600 261,000 261,000 5.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,000 9,000 9,000 9,000 9,900 10,800 10,822 -11.55%
Div Payout % 32.29% 35.87% 34.85% 34.26% 36.27% 37.82% 36.27% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 284,400 277,199 277,199 271,799 264,600 261,000 261,000 5.88%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.65% 1.48% 1.45% 1.42% 1.43% 1.51% 1.62% -
ROE 9.80% 9.05% 9.32% 9.66% 10.32% 10.94% 11.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 937.47 943.00 992.63 1,030.57 1,058.55 1,053.41 1,025.25 -5.78%
EPS 15.48 13.94 14.35 14.59 15.16 15.86 16.58 -4.46%
DPS 5.00 5.00 5.00 5.00 5.50 6.00 6.00 -11.43%
NAPS 1.58 1.54 1.54 1.51 1.47 1.45 1.45 5.88%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 468.73 471.50 496.32 515.29 529.27 526.70 512.63 -5.78%
EPS 7.74 6.97 7.17 7.30 7.58 7.93 8.29 -4.46%
DPS 2.50 2.50 2.50 2.50 2.75 3.00 3.01 -11.63%
NAPS 0.79 0.77 0.77 0.755 0.735 0.725 0.725 5.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 1.05 1.14 1.22 1.39 1.46 1.54 -
P/RPS 0.11 0.11 0.11 0.12 0.13 0.14 0.15 -18.66%
P/EPS 6.65 7.53 7.94 8.36 9.17 9.20 9.29 -19.96%
EY 15.03 13.28 12.59 11.96 10.91 10.87 10.77 24.85%
DY 4.85 4.76 4.39 4.10 3.96 4.11 3.90 15.62%
P/NAPS 0.65 0.68 0.74 0.81 0.95 1.01 1.06 -27.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 17/05/18 28/02/18 02/11/17 10/08/17 18/05/17 -
Price 0.985 1.01 1.20 1.26 1.37 1.45 1.55 -
P/RPS 0.11 0.11 0.12 0.12 0.13 0.14 0.15 -18.66%
P/EPS 6.36 7.25 8.36 8.63 9.03 9.14 9.35 -22.63%
EY 15.72 13.80 11.96 11.58 11.07 10.94 10.70 29.20%
DY 5.08 4.95 4.17 3.97 4.01 4.14 3.87 19.86%
P/NAPS 0.62 0.66 0.78 0.83 0.93 1.00 1.07 -30.47%

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