[VSTECS] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
16-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 105.41%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,240,756 1,273,533 1,351,842 1,232,876 821,494 800,616 750,008 8.74%
PBT 39,048 40,620 33,601 30,107 18,090 14,649 11,558 22.47%
Tax -9,481 -10,123 -8,708 -7,487 -4,278 -4,047 -2,903 21.78%
NP 29,567 30,497 24,893 22,620 13,812 10,602 8,655 22.69%
-
NP to SH 29,567 30,497 24,893 22,620 13,812 10,602 8,655 22.69%
-
Tax Rate 24.28% 24.92% 25.92% 24.87% 23.65% 27.63% 25.12% -
Total Cost 1,211,189 1,243,036 1,326,949 1,210,256 807,682 790,014 741,353 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 - - - 2,677 - - - -
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 6.28% 7.13% 6.46% 6.50% 4.37% 3.61% 3.12% -
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 347.98 357.18 378.99 690.68 460.22 444.80 416.67 -2.95%
EPS 8.30 8.60 7.00 12.70 7.70 5.90 4.80 9.54%
DPS 0.00 0.00 0.00 1.50 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 344.65 353.76 375.51 342.47 228.19 222.39 208.34 8.74%
EPS 8.21 8.47 6.91 6.28 3.84 2.95 2.40 22.72%
DPS 0.00 0.00 0.00 0.74 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 1.21 0.38 0.27 0.38 0.32 0.22 0.25 30.02%
P/EPS 50.65 15.90 14.90 20.68 19.00 16.98 21.84 15.03%
EY 1.97 6.29 6.71 4.84 5.26 5.89 4.58 -13.10%
DY 0.00 0.00 0.00 0.57 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 1.01 0.39 0.27 0.20 0.51 0.25 0.24 27.03%
P/EPS 42.45 16.13 14.90 10.97 30.11 18.51 21.01 12.42%
EY 2.36 6.20 6.71 9.12 3.32 5.40 4.76 -11.02%
DY 0.00 0.00 0.00 1.08 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