[VSTECS] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6.18%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,522,070 2,428,871 2,313,794 2,017,489 1,899,957 1,823,161 1,796,122 25.36%
PBT 63,962 60,495 56,730 48,478 45,559 42,746 41,952 32.43%
Tax -15,912 -14,906 -14,005 -11,697 -10,918 -9,943 -9,815 37.96%
NP 48,050 45,589 42,725 36,781 34,641 32,803 32,137 30.72%
-
NP to SH 48,050 45,589 42,725 36,781 34,641 32,803 32,137 30.72%
-
Tax Rate 24.88% 24.64% 24.69% 24.13% 23.96% 23.26% 23.40% -
Total Cost 2,474,020 2,383,282 2,271,069 1,980,708 1,865,316 1,790,358 1,763,985 25.27%
-
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,710 15,172 12,495 12,495 9,835 9,853 9,853 5.71%
Div Payout % 22.29% 33.28% 29.25% 33.97% 28.39% 30.04% 30.66% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 360,572 348,076 346,291 333,796 326,656 315,946 313,278 9.81%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.91% 1.88% 1.85% 1.82% 1.82% 1.80% 1.79% -
ROE 13.33% 13.10% 12.34% 11.02% 10.60% 10.38% 10.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 706.46 1,360.70 1,296.24 1,130.24 1,064.40 1,021.37 1,003.33 -20.83%
EPS 13.46 25.54 23.94 20.61 19.41 18.38 17.95 -17.44%
DPS 3.00 8.50 7.00 7.00 5.50 5.50 5.50 -33.21%
NAPS 1.01 1.95 1.94 1.87 1.83 1.77 1.75 -30.65%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 700.58 674.69 642.72 560.41 527.77 506.43 498.92 25.37%
EPS 13.35 12.66 11.87 10.22 9.62 9.11 8.93 30.71%
DPS 2.98 4.21 3.47 3.47 2.73 2.74 2.74 5.75%
NAPS 1.0016 0.9669 0.9619 0.9272 0.9074 0.8776 0.8702 9.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 2.62 2.40 2.01 1.99 1.47 0.94 -
P/RPS 0.19 0.19 0.19 0.18 0.19 0.14 0.09 64.49%
P/EPS 10.18 10.26 10.03 9.75 10.25 8.00 5.24 55.63%
EY 9.82 9.75 9.97 10.25 9.75 12.50 19.10 -35.79%
DY 2.19 3.24 2.92 3.48 2.76 3.74 5.85 -48.02%
P/NAPS 1.36 1.34 1.24 1.07 1.09 0.83 0.54 85.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 -
Price 1.39 1.39 2.55 2.83 2.07 2.33 1.29 -
P/RPS 0.20 0.10 0.20 0.25 0.19 0.23 0.13 33.23%
P/EPS 10.33 5.44 10.65 13.73 10.67 12.68 7.19 27.29%
EY 9.68 18.37 9.39 7.28 9.38 7.89 13.92 -21.49%
DY 2.16 6.12 2.75 2.47 2.66 2.36 4.26 -36.38%
P/NAPS 1.38 0.71 1.31 1.51 1.13 1.32 0.74 51.44%

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