[VSTECS] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -77.06%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 664,742 643,757 668,977 372,672 378,833 391,795 456,787 6.44%
PBT 19,889 16,184 17,033 8,781 6,134 5,849 6,550 20.32%
Tax -5,042 -4,302 -4,300 -1,992 -1,889 -1,468 -1,729 19.51%
NP 14,847 11,882 12,733 6,789 4,245 4,381 4,821 20.60%
-
NP to SH 14,847 11,882 12,733 6,789 4,245 4,381 4,821 20.60%
-
Tax Rate 25.35% 26.58% 25.25% 22.69% 30.80% 25.10% 26.40% -
Total Cost 649,895 631,875 656,244 365,883 374,588 387,414 451,966 6.23%
-
Net Worth 424,300 389,055 346,291 313,278 291,600 277,199 261,000 8.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 424,300 389,055 346,291 313,278 291,600 277,199 261,000 8.43%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.23% 1.85% 1.90% 1.82% 1.12% 1.12% 1.06% -
ROE 3.50% 3.05% 3.68% 2.17% 1.46% 1.58% 1.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 186.43 180.36 374.77 208.18 210.46 217.66 253.77 -5.00%
EPS 4.20 3.30 7.10 3.80 2.40 2.40 2.70 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.94 1.75 1.62 1.54 1.45 -3.23%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 184.65 178.82 185.83 103.52 105.23 108.83 126.89 6.44%
EPS 4.12 3.30 3.54 1.89 1.18 1.22 1.34 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1786 1.0807 0.9619 0.8702 0.81 0.77 0.725 8.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.37 1.19 2.40 0.94 0.985 1.14 1.54 -
P/RPS 0.73 0.66 0.64 0.45 0.47 0.52 0.61 3.03%
P/EPS 32.90 35.75 33.65 24.79 41.77 46.84 57.50 -8.88%
EY 3.04 2.80 2.97 4.03 2.39 2.13 1.74 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.24 0.54 0.61 0.74 1.06 1.36%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 18/05/22 19/05/21 17/06/20 16/05/19 17/05/18 18/05/17 -
Price 1.38 1.16 2.55 1.29 1.02 1.20 1.55 -
P/RPS 0.74 0.64 0.68 0.62 0.48 0.55 0.61 3.27%
P/EPS 33.14 34.85 35.75 34.02 43.25 49.30 57.87 -8.86%
EY 3.02 2.87 2.80 2.94 2.31 2.03 1.73 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.06 1.31 0.74 0.63 0.78 1.07 1.35%

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