[VSTECS] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.59%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,783,168 2,483,257 1,810,482 1,680,250 1,581,625 1,805,076 1,695,738 8.60%
PBT 74,704 62,785 42,140 33,801 29,034 27,290 31,536 15.45%
Tax -19,466 -15,884 -10,264 -8,656 -7,273 -7,666 -8,116 15.68%
NP 55,237 46,901 31,876 25,145 21,761 19,624 23,420 15.36%
-
NP to SH 55,237 46,901 31,876 25,145 21,761 19,624 23,420 15.36%
-
Tax Rate 26.06% 25.30% 24.36% 25.61% 25.05% 28.09% 25.74% -
Total Cost 2,727,930 2,436,356 1,778,606 1,655,105 1,559,864 1,785,452 1,672,318 8.49%
-
Net Worth 402,907 360,572 326,656 301,092 283,375 264,600 248,399 8.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 11,885 7,140 5,950 5,974 5,978 5,999 7,200 8.70%
Div Payout % 21.52% 15.22% 18.67% 23.76% 27.47% 30.57% 30.74% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 402,907 360,572 326,656 301,092 283,375 264,600 248,399 8.39%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.98% 1.89% 1.76% 1.50% 1.38% 1.09% 1.38% -
ROE 13.71% 13.01% 9.76% 8.35% 7.68% 7.42% 9.43% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 780.57 695.59 1,014.27 937.52 881.86 1,002.82 942.08 -3.08%
EPS 15.47 13.20 17.87 14.00 12.13 10.93 13.07 2.84%
DPS 3.33 2.00 3.33 3.33 3.33 3.33 4.00 -3.00%
NAPS 1.13 1.01 1.83 1.68 1.58 1.47 1.38 -3.27%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 773.10 689.79 502.91 466.74 439.34 501.41 471.04 8.60%
EPS 15.34 13.03 8.85 6.98 6.04 5.45 6.51 15.34%
DPS 3.30 1.98 1.65 1.66 1.66 1.67 2.00 8.70%
NAPS 1.1192 1.0016 0.9074 0.8364 0.7872 0.735 0.69 8.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.07 1.37 1.99 1.02 1.03 1.39 1.48 -
P/RPS 0.14 0.20 0.20 0.11 0.12 0.14 0.16 -2.19%
P/EPS 6.91 10.43 11.14 7.27 8.49 12.75 11.37 -7.96%
EY 14.48 9.59 8.97 13.76 11.78 7.84 8.79 8.67%
DY 3.12 1.46 1.68 3.27 3.24 2.40 2.70 2.43%
P/NAPS 0.95 1.36 1.09 0.61 0.65 0.95 1.07 -1.96%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 11/11/21 05/11/20 07/11/19 08/11/18 02/11/17 03/11/16 -
Price 1.15 1.39 2.07 1.06 0.985 1.37 1.47 -
P/RPS 0.15 0.20 0.20 0.11 0.11 0.14 0.16 -1.06%
P/EPS 7.42 10.58 11.59 7.56 8.12 12.57 11.30 -6.76%
EY 13.47 9.45 8.63 13.24 12.32 7.96 8.85 7.24%
DY 2.90 1.44 1.61 3.14 3.38 2.43 2.72 1.07%
P/NAPS 1.02 1.38 1.13 0.63 0.62 0.93 1.07 -0.79%

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