[VSTECS] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -2.55%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,603,178 2,692,305 2,791,599 2,770,614 2,850,751 2,744,784 2,600,598 0.06%
PBT 81,963 87,131 83,817 80,112 83,367 77,922 73,579 7.45%
Tax -20,485 -21,847 -21,172 -20,432 -22,123 -20,657 -19,438 3.55%
NP 61,478 65,284 62,645 59,680 61,244 57,265 54,141 8.83%
-
NP to SH 61,478 65,284 62,645 59,680 61,244 57,265 54,141 8.83%
-
Tax Rate 24.99% 25.07% 25.26% 25.50% 26.54% 26.51% 26.42% -
Total Cost 2,541,700 2,627,021 2,728,954 2,710,934 2,789,507 2,687,519 2,546,457 -0.12%
-
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 22,106 22,106 22,106 22,106 23,907 14,994 17,671 16.08%
Div Payout % 35.96% 33.86% 35.29% 37.04% 39.04% 26.18% 32.64% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.36% 2.42% 2.24% 2.15% 2.15% 2.09% 2.08% -
ROE 13.91% 15.26% 14.76% 14.55% 15.20% 14.87% 13.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 730.09 755.09 782.94 777.05 799.53 769.51 728.60 0.13%
EPS 17.24 18.31 17.57 16.74 17.18 16.05 15.17 8.89%
DPS 6.20 6.20 6.20 6.20 6.70 4.20 4.95 16.18%
NAPS 1.24 1.20 1.19 1.15 1.13 1.08 1.09 8.96%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 723.11 747.86 775.44 769.62 791.88 762.44 722.39 0.06%
EPS 17.08 18.13 17.40 16.58 17.01 15.91 15.04 8.84%
DPS 6.14 6.14 6.14 6.14 6.64 4.17 4.91 16.05%
NAPS 1.2281 1.1885 1.1786 1.139 1.1192 1.0701 1.0807 8.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.35 1.36 1.37 1.17 1.07 1.04 1.19 -
P/RPS 0.18 0.18 0.17 0.15 0.13 0.14 0.16 8.16%
P/EPS 7.83 7.43 7.80 6.99 6.23 6.48 7.85 -0.16%
EY 12.77 13.46 12.82 14.31 16.05 15.44 12.75 0.10%
DY 4.59 4.56 4.53 5.30 6.26 4.04 4.16 6.77%
P/NAPS 1.09 1.13 1.15 1.02 0.95 0.96 1.09 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 16/08/23 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 -
Price 1.35 1.38 1.38 1.25 1.15 1.04 1.16 -
P/RPS 0.18 0.18 0.18 0.16 0.14 0.14 0.16 8.16%
P/EPS 7.83 7.54 7.85 7.47 6.70 6.48 7.65 1.56%
EY 12.77 13.27 12.73 13.39 14.94 15.44 13.08 -1.58%
DY 4.59 4.49 4.49 4.96 5.83 4.04 4.27 4.93%
P/NAPS 1.09 1.15 1.16 1.09 1.02 0.96 1.06 1.87%

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