[VSTECS] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 38.47%
YoY- 87.55%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,465,452 2,658,968 2,575,028 2,675,908 1,490,688 1,515,332 1,567,180 7.83%
PBT 75,476 79,556 64,736 68,132 35,124 24,536 23,396 21.53%
Tax -18,192 -20,168 -17,208 -17,200 -7,968 -7,556 -5,872 20.71%
NP 57,284 59,388 47,528 50,932 27,156 16,980 17,524 21.80%
-
NP to SH 57,284 59,388 47,528 50,932 27,156 16,980 17,524 21.80%
-
Tax Rate 24.10% 25.35% 26.58% 25.25% 22.69% 30.80% 25.10% -
Total Cost 2,408,168 2,599,580 2,527,500 2,624,976 1,463,532 1,498,352 1,549,656 7.61%
-
Net Worth 470,652 424,300 389,055 346,291 313,278 291,600 277,199 9.21%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 470,652 424,300 389,055 346,291 313,278 291,600 277,199 9.21%
NOSH 360,000 360,000 360,000 180,000 180,000 180,000 180,000 12.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.32% 2.23% 1.85% 1.90% 1.82% 1.12% 1.12% -
ROE 12.17% 14.00% 12.22% 14.71% 8.67% 5.82% 6.32% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 691.46 745.74 721.43 1,499.10 832.71 841.85 870.66 -3.76%
EPS 16.00 16.80 13.20 28.40 15.20 9.60 9.60 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.19 1.09 1.94 1.75 1.62 1.54 -2.53%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 684.85 738.60 715.29 743.31 414.08 420.93 435.33 7.83%
EPS 15.91 16.50 13.20 14.15 7.54 4.72 4.87 21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3074 1.1786 1.0807 0.9619 0.8702 0.81 0.77 9.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.54 1.37 1.19 2.40 0.94 0.985 1.14 -
P/RPS 0.37 0.18 0.16 0.16 0.11 0.12 0.13 19.02%
P/EPS 15.81 8.23 8.94 8.41 6.20 10.44 11.71 5.12%
EY 6.33 12.16 11.19 11.89 16.14 9.58 8.54 -4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.15 1.09 1.24 0.54 0.61 0.74 17.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 17/05/23 18/05/22 19/05/21 17/06/20 16/05/19 17/05/18 -
Price 3.35 1.38 1.16 2.55 1.29 1.02 1.20 -
P/RPS 0.48 0.19 0.16 0.17 0.15 0.12 0.14 22.77%
P/EPS 20.85 8.29 8.71 8.94 8.50 10.81 12.33 9.14%
EY 4.80 12.07 11.48 11.19 11.76 9.25 8.11 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.16 1.06 1.31 0.74 0.63 0.78 21.72%

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