[VSTECS] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
14-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 3.23%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,481,512 2,547,066 2,703,684 2,465,752 1,642,988 1,601,232 1,500,016 8.74%
PBT 78,096 81,240 67,202 60,214 36,180 29,298 23,116 22.47%
Tax -18,962 -20,246 -17,416 -14,974 -8,556 -8,094 -5,806 21.78%
NP 59,134 60,994 49,786 45,240 27,624 21,204 17,310 22.69%
-
NP to SH 59,134 60,994 49,786 45,240 27,624 21,204 17,310 22.69%
-
Tax Rate 24.28% 24.92% 25.92% 24.87% 23.65% 27.63% 25.12% -
Total Cost 2,422,378 2,486,072 2,653,898 2,420,512 1,615,364 1,580,028 1,482,706 8.51%
-
Net Worth 470,652 427,866 385,228 348,076 315,946 293,391 277,199 9.21%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 5,355 - - - -
Div Payout % - - - 11.84% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 470,652 427,866 385,228 348,076 315,946 293,391 277,199 9.21%
NOSH 360,000 360,000 360,000 180,000 180,000 180,000 180,000 12.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.38% 2.39% 1.84% 1.83% 1.68% 1.32% 1.15% -
ROE 12.56% 14.26% 12.92% 13.00% 8.74% 7.23% 6.24% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 695.97 714.35 757.99 1,381.37 920.44 889.60 833.34 -2.95%
EPS 16.60 17.20 14.00 25.40 15.40 11.80 9.60 9.54%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.08 1.95 1.77 1.63 1.54 -2.53%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 689.31 707.52 751.02 684.93 456.39 444.79 416.67 8.74%
EPS 16.43 16.94 13.83 12.57 7.67 5.89 4.81 22.69%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 1.3074 1.1885 1.0701 0.9669 0.8776 0.815 0.77 9.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.20 1.36 1.04 2.62 1.47 1.00 1.05 -
P/RPS 0.60 0.19 0.14 0.19 0.16 0.11 0.13 29.00%
P/EPS 25.32 7.95 7.45 10.34 9.50 8.49 10.92 15.03%
EY 3.95 12.58 13.42 9.67 10.53 11.78 9.16 -13.06%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 3.18 1.13 0.96 1.34 0.83 0.61 0.68 29.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 14/08/24 16/08/23 23/08/22 19/08/21 13/08/20 08/08/19 08/08/18 -
Price 3.52 1.38 1.04 1.39 2.33 1.09 1.01 -
P/RPS 0.51 0.19 0.14 0.10 0.25 0.12 0.12 27.24%
P/EPS 21.22 8.07 7.45 5.48 15.06 9.25 10.50 12.42%
EY 4.71 12.40 13.42 18.23 6.64 10.81 9.52 -11.05%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 2.67 1.15 0.96 0.71 1.32 0.67 0.66 26.20%

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