[VSTECS] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 66.42%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,082,520 1,919,940 2,087,376 1,862,443 1,357,862 1,260,188 1,186,219 9.82%
PBT 65,532 57,879 56,028 47,089 31,605 25,351 21,776 20.13%
Tax -16,398 -14,653 -14,600 -11,913 -7,698 -6,492 -5,455 20.11%
NP 49,134 43,226 41,428 35,176 23,907 18,859 16,321 20.14%
-
NP to SH 49,134 43,226 41,428 35,176 23,907 18,859 16,321 20.14%
-
Tax Rate 25.02% 25.32% 26.06% 25.30% 24.36% 25.61% 25.05% -
Total Cost 2,033,386 1,876,714 2,045,948 1,827,267 1,333,955 1,241,329 1,169,898 9.64%
-
Net Worth 496,799 442,128 402,907 360,572 326,656 301,092 284,400 9.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 10,079 8,913 8,913 5,355 4,462 4,480 4,500 14.37%
Div Payout % 20.52% 20.62% 21.52% 15.22% 18.67% 23.76% 27.57% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 496,799 442,128 402,907 360,572 326,656 301,092 284,400 9.73%
NOSH 360,000 360,000 360,000 360,000 180,000 180,000 180,000 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.36% 2.25% 1.98% 1.89% 1.76% 1.50% 1.38% -
ROE 9.89% 9.78% 10.28% 9.76% 7.32% 6.26% 5.74% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 578.48 538.47 585.43 521.69 760.70 703.14 659.01 -2.14%
EPS 13.80 12.10 11.60 9.90 13.40 10.50 9.10 7.17%
DPS 2.80 2.50 2.50 1.50 2.50 2.50 2.50 1.90%
NAPS 1.38 1.24 1.13 1.01 1.83 1.68 1.58 -2.22%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 578.48 533.32 579.83 517.35 377.18 350.05 329.51 9.82%
EPS 13.80 12.01 11.51 9.77 6.64 5.24 4.53 20.38%
DPS 2.80 2.48 2.48 1.49 1.24 1.24 1.25 14.37%
NAPS 1.38 1.2281 1.1192 1.0016 0.9074 0.8364 0.79 9.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.03 1.35 1.07 1.37 1.99 1.02 1.03 -
P/RPS 0.52 0.25 0.18 0.26 0.26 0.15 0.16 21.68%
P/EPS 22.20 11.14 9.21 13.90 14.86 9.69 11.36 11.80%
EY 4.50 8.98 10.86 7.19 6.73 10.32 8.80 -10.56%
DY 0.92 1.85 2.34 1.09 1.26 2.45 2.43 -14.93%
P/NAPS 2.20 1.09 0.95 1.36 1.09 0.61 0.65 22.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 13/11/24 15/11/23 23/11/22 11/11/21 05/11/20 07/11/19 08/11/18 -
Price 3.20 1.35 1.15 1.39 2.07 1.06 0.985 -
P/RPS 0.55 0.25 0.20 0.27 0.27 0.15 0.15 24.15%
P/EPS 23.45 11.14 9.90 14.11 15.46 10.07 10.86 13.67%
EY 4.27 8.98 10.10 7.09 6.47 9.93 9.21 -12.01%
DY 0.87 1.85 2.17 1.08 1.21 2.36 2.54 -16.33%
P/NAPS 2.32 1.09 1.02 1.38 1.13 0.63 0.62 24.57%

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