[VSTECS] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.19%
YoY- -16.21%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,810,482 1,680,250 1,581,625 1,805,076 1,695,738 1,875,666 1,519,528 2.96%
PBT 42,140 33,801 29,034 27,290 31,536 39,825 34,812 3.23%
Tax -10,264 -8,656 -7,273 -7,666 -8,116 -10,298 -8,702 2.78%
NP 31,876 25,145 21,761 19,624 23,420 29,526 26,109 3.37%
-
NP to SH 31,876 25,145 21,761 19,624 23,420 29,526 26,109 3.37%
-
Tax Rate 24.36% 25.61% 25.05% 28.09% 25.74% 25.86% 25.00% -
Total Cost 1,778,606 1,655,105 1,559,864 1,785,452 1,672,318 1,846,140 1,493,418 2.95%
-
Net Worth 326,656 301,092 283,375 264,600 248,399 241,200 219,600 6.83%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 5,950 5,974 5,978 5,999 7,200 19,200 7,200 -3.12%
Div Payout % 18.67% 23.76% 27.47% 30.57% 30.74% 65.03% 27.58% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 326,656 301,092 283,375 264,600 248,399 241,200 219,600 6.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.76% 1.50% 1.38% 1.09% 1.38% 1.57% 1.72% -
ROE 9.76% 8.35% 7.68% 7.42% 9.43% 12.24% 11.89% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,014.27 937.52 881.86 1,002.82 942.08 1,042.04 844.18 3.10%
EPS 17.87 14.00 12.13 10.93 13.07 16.40 14.53 3.50%
DPS 3.33 3.33 3.33 3.33 4.00 10.67 4.00 -3.00%
NAPS 1.83 1.68 1.58 1.47 1.38 1.34 1.22 6.98%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 502.91 466.74 439.34 501.41 471.04 521.02 422.09 2.96%
EPS 8.85 6.98 6.04 5.45 6.51 8.20 7.25 3.37%
DPS 1.65 1.66 1.66 1.67 2.00 5.33 2.00 -3.15%
NAPS 0.9074 0.8364 0.7872 0.735 0.69 0.67 0.61 6.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.99 1.02 1.03 1.39 1.48 1.44 1.45 -
P/RPS 0.20 0.11 0.12 0.14 0.16 0.14 0.17 2.74%
P/EPS 11.14 7.27 8.49 12.75 11.37 8.78 10.00 1.81%
EY 8.97 13.76 11.78 7.84 8.79 11.39 10.00 -1.79%
DY 1.68 3.27 3.24 2.40 2.70 7.41 2.76 -7.93%
P/NAPS 1.09 0.61 0.65 0.95 1.07 1.07 1.19 -1.45%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 05/11/20 07/11/19 08/11/18 02/11/17 03/11/16 04/11/15 05/11/14 -
Price 2.07 1.06 0.985 1.37 1.47 1.53 1.43 -
P/RPS 0.20 0.11 0.11 0.14 0.16 0.15 0.17 2.74%
P/EPS 11.59 7.56 8.12 12.57 11.30 9.33 9.86 2.72%
EY 8.63 13.24 12.32 7.96 8.85 10.72 10.14 -2.64%
DY 1.61 3.14 3.38 2.43 2.72 6.97 2.80 -8.80%
P/NAPS 1.13 0.63 0.62 0.93 1.07 1.14 1.17 -0.57%

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