[VSTECS] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 88.57%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,862,443 1,357,862 1,260,188 1,186,219 1,353,807 1,271,804 1,406,750 4.78%
PBT 47,089 31,605 25,351 21,776 20,468 23,652 29,869 7.87%
Tax -11,913 -7,698 -6,492 -5,455 -5,750 -6,087 -7,724 7.48%
NP 35,176 23,907 18,859 16,321 14,718 17,565 22,145 8.01%
-
NP to SH 35,176 23,907 18,859 16,321 14,718 17,565 22,145 8.01%
-
Tax Rate 25.30% 24.36% 25.61% 25.05% 28.09% 25.74% 25.86% -
Total Cost 1,827,267 1,333,955 1,241,329 1,169,898 1,339,089 1,254,239 1,384,605 4.72%
-
Net Worth 360,572 326,656 301,092 284,400 264,600 248,399 241,200 6.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 5,355 4,462 4,480 4,500 4,500 5,400 14,400 -15.18%
Div Payout % 15.22% 18.67% 23.76% 27.57% 30.57% 30.74% 65.03% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 360,572 326,656 301,092 284,400 264,600 248,399 241,200 6.92%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 12.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.89% 1.76% 1.50% 1.38% 1.09% 1.38% 1.57% -
ROE 9.76% 7.32% 6.26% 5.74% 5.56% 7.07% 9.18% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 521.69 760.70 703.14 659.01 752.12 706.56 781.53 -6.50%
EPS 9.90 13.40 10.50 9.10 8.20 9.80 12.30 -3.54%
DPS 1.50 2.50 2.50 2.50 2.50 3.00 8.00 -24.32%
NAPS 1.01 1.83 1.68 1.58 1.47 1.38 1.34 -4.59%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 517.35 377.18 350.05 329.51 376.06 353.28 390.76 4.78%
EPS 9.77 6.64 5.24 4.53 4.09 4.88 6.15 8.01%
DPS 1.49 1.24 1.24 1.25 1.25 1.50 4.00 -15.16%
NAPS 1.0016 0.9074 0.8364 0.79 0.735 0.69 0.67 6.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.37 1.99 1.02 1.03 1.39 1.48 1.44 -
P/RPS 0.26 0.26 0.15 0.16 0.18 0.21 0.18 6.31%
P/EPS 13.90 14.86 9.69 11.36 17.00 15.17 11.70 2.91%
EY 7.19 6.73 10.32 8.80 5.88 6.59 8.54 -2.82%
DY 1.09 1.26 2.45 2.43 1.80 2.03 5.56 -23.76%
P/NAPS 1.36 1.09 0.61 0.65 0.95 1.07 1.07 4.07%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 11/11/21 05/11/20 07/11/19 08/11/18 02/11/17 03/11/16 04/11/15 -
Price 1.39 2.07 1.06 0.985 1.37 1.47 1.53 -
P/RPS 0.27 0.27 0.15 0.15 0.18 0.21 0.20 5.12%
P/EPS 14.11 15.46 10.07 10.86 16.75 15.06 12.44 2.11%
EY 7.09 6.47 9.93 9.21 5.97 6.64 8.04 -2.07%
DY 1.08 1.21 2.36 2.54 1.82 2.04 5.23 -23.10%
P/NAPS 1.38 1.13 0.63 0.62 0.93 1.07 1.14 3.23%

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