[VSTECS] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 97.56%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,232,876 821,494 800,616 750,008 907,647 834,896 941,645 4.58%
PBT 30,107 18,090 14,649 11,558 13,256 15,311 23,376 4.30%
Tax -7,487 -4,278 -4,047 -2,903 -3,425 -3,892 -5,986 3.79%
NP 22,620 13,812 10,602 8,655 9,831 11,419 17,390 4.47%
-
NP to SH 22,620 13,812 10,602 8,655 9,831 11,419 17,390 4.47%
-
Tax Rate 24.87% 23.65% 27.63% 25.12% 25.84% 25.42% 25.61% -
Total Cost 1,210,256 807,682 790,014 741,353 897,816 823,477 924,255 4.59%
-
Net Worth 348,076 315,946 293,391 277,199 261,000 243,000 235,799 6.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 2,677 - - - - - - -
Div Payout % 11.84% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 348,076 315,946 293,391 277,199 261,000 243,000 235,799 6.69%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.83% 1.68% 1.32% 1.15% 1.08% 1.37% 1.85% -
ROE 6.50% 4.37% 3.61% 3.12% 3.77% 4.70% 7.37% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 690.68 460.22 444.80 416.67 504.25 463.83 523.14 4.73%
EPS 12.70 7.70 5.90 4.80 5.50 6.30 9.70 4.58%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.77 1.63 1.54 1.45 1.35 1.31 6.84%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 342.47 228.19 222.39 208.34 252.12 231.92 261.57 4.58%
EPS 6.28 3.84 2.95 2.40 2.73 3.17 4.83 4.46%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9669 0.8776 0.815 0.77 0.725 0.675 0.655 6.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.62 1.47 1.00 1.05 1.46 1.53 1.57 -
P/RPS 0.38 0.32 0.22 0.25 0.29 0.33 0.30 4.01%
P/EPS 20.68 19.00 16.98 21.84 26.73 24.12 16.25 4.09%
EY 4.84 5.26 5.89 4.58 3.74 4.15 6.15 -3.91%
DY 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.83 0.61 0.68 1.01 1.13 1.20 1.85%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 13/08/20 08/08/19 08/08/18 10/08/17 03/08/16 05/08/15 -
Price 1.39 2.33 1.09 1.01 1.45 1.53 1.56 -
P/RPS 0.20 0.51 0.25 0.24 0.29 0.33 0.30 -6.52%
P/EPS 10.97 30.11 18.51 21.01 26.55 24.12 16.15 -6.23%
EY 9.12 3.32 5.40 4.76 3.77 4.15 6.19 6.66%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.32 0.67 0.66 1.00 1.13 1.19 -8.24%

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