[VSTECS] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 3.45%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 608,791 708,085 563,899 448,822 421,783 358,213 447,559 5.25%
PBT 20,731 17,417 13,074 9,309 8,515 5,709 6,706 20.68%
Tax -5,081 -4,406 -3,187 -2,286 -2,158 -1,435 -1,696 20.05%
NP 15,650 13,011 9,887 7,023 6,357 4,274 5,010 20.89%
-
NP to SH 15,650 13,011 9,887 7,023 6,357 4,274 5,010 20.89%
-
Tax Rate 24.51% 25.30% 24.38% 24.56% 25.34% 25.14% 25.29% -
Total Cost 593,141 695,074 554,012 441,799 415,426 353,939 442,549 5.00%
-
Net Worth 427,866 385,228 348,076 315,946 293,391 277,199 261,000 8.58%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 2,677 - - - - -
Div Payout % - - 27.08% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 427,866 385,228 348,076 315,946 293,391 277,199 261,000 8.58%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.57% 1.84% 1.75% 1.56% 1.51% 1.19% 1.12% -
ROE 3.66% 3.38% 2.84% 2.22% 2.17% 1.54% 1.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 170.74 198.51 315.91 251.44 234.33 199.01 248.64 -6.06%
EPS 4.40 3.60 5.50 3.90 3.50 2.40 2.80 7.82%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.08 1.95 1.77 1.63 1.54 1.45 -3.10%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 169.11 196.69 156.64 124.67 117.16 99.50 124.32 5.25%
EPS 4.35 3.61 2.75 1.95 1.77 1.19 1.39 20.93%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
NAPS 1.1885 1.0701 0.9669 0.8776 0.815 0.77 0.725 8.58%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.36 1.04 2.62 1.47 1.00 1.05 1.46 -
P/RPS 0.80 0.52 0.83 0.58 0.43 0.53 0.59 5.20%
P/EPS 30.98 28.51 47.30 37.36 28.31 44.22 52.46 -8.40%
EY 3.23 3.51 2.11 2.68 3.53 2.26 1.91 9.14%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.96 1.34 0.83 0.61 0.68 1.01 1.88%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 23/08/22 19/08/21 13/08/20 08/08/19 08/08/18 10/08/17 -
Price 1.38 1.04 1.39 2.33 1.09 1.01 1.45 -
P/RPS 0.81 0.52 0.44 0.93 0.47 0.51 0.58 5.72%
P/EPS 31.44 28.51 25.10 59.22 30.86 42.54 52.10 -8.06%
EY 3.18 3.51 3.98 1.69 3.24 2.35 1.92 8.76%
DY 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 0.71 1.32 0.67 0.66 1.00 2.35%

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