[VSTECS] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 8.93%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,899,957 1,823,161 1,796,122 1,802,283 1,706,292 1,682,931 1,619,361 11.20%
PBT 45,559 42,746 41,952 39,305 36,374 35,890 33,084 23.70%
Tax -10,918 -9,943 -9,815 -9,712 -9,208 -9,315 -8,592 17.26%
NP 34,641 32,803 32,137 29,593 27,166 26,575 24,492 25.92%
-
NP to SH 34,641 32,803 32,137 29,593 27,166 26,575 24,492 25.92%
-
Tax Rate 23.96% 23.26% 23.40% 24.71% 25.31% 25.95% 25.97% -
Total Cost 1,865,316 1,790,358 1,763,985 1,772,690 1,679,126 1,656,356 1,594,869 10.97%
-
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 9,835 9,853 9,853 9,853 8,980 9,000 9,000 6.07%
Div Payout % 28.39% 30.04% 30.66% 33.30% 33.06% 33.87% 36.75% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.82% 1.80% 1.79% 1.64% 1.59% 1.58% 1.51% -
ROE 10.60% 10.38% 10.26% 9.66% 9.02% 9.06% 8.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,064.40 1,021.37 1,003.33 1,006.36 952.06 934.99 899.65 11.82%
EPS 19.41 18.38 17.95 16.52 15.16 14.76 13.61 26.61%
DPS 5.50 5.50 5.50 5.50 5.00 5.00 5.00 6.54%
NAPS 1.83 1.77 1.75 1.71 1.68 1.63 1.62 8.44%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 527.77 506.43 498.92 500.63 473.97 467.48 449.82 11.21%
EPS 9.62 9.11 8.93 8.22 7.55 7.38 6.80 25.94%
DPS 2.73 2.74 2.74 2.74 2.49 2.50 2.50 6.02%
NAPS 0.9074 0.8776 0.8702 0.8507 0.8364 0.815 0.81 7.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.99 1.47 0.94 1.44 1.02 1.00 0.985 -
P/RPS 0.19 0.14 0.09 0.14 0.11 0.11 0.11 43.81%
P/EPS 10.25 8.00 5.24 8.71 6.73 6.77 7.24 26.00%
EY 9.75 12.50 19.10 11.48 14.86 14.76 13.81 -20.66%
DY 2.76 3.74 5.85 3.82 4.90 5.00 5.08 -33.34%
P/NAPS 1.09 0.83 0.54 0.84 0.61 0.61 0.61 47.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 16/05/19 -
Price 2.07 2.33 1.29 1.39 1.06 1.09 1.02 -
P/RPS 0.19 0.23 0.13 0.14 0.11 0.12 0.11 43.81%
P/EPS 10.67 12.68 7.19 8.41 6.99 7.38 7.50 26.41%
EY 9.38 7.89 13.92 11.89 14.30 13.55 13.34 -20.87%
DY 2.66 2.36 4.26 3.96 4.72 4.59 4.90 -33.37%
P/NAPS 1.13 1.32 0.74 0.81 0.63 0.67 0.63 47.46%

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