[VSTECS] YoY 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- 79.36%
YoY- 56.87%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 629,567 536,368 459,572 436,211 446,160 436,908 465,105 5.17%
PBT 16,982 13,515 10,702 10,218 7,212 8,341 6,493 17.36%
Tax -4,426 -3,420 -2,445 -2,552 -2,325 -2,195 -1,738 16.84%
NP 12,556 10,095 8,257 7,666 4,887 6,146 4,755 17.54%
-
NP to SH 12,556 10,095 8,257 7,666 4,887 6,146 4,755 17.54%
-
Tax Rate 26.06% 25.31% 22.85% 24.98% 32.24% 26.32% 26.77% -
Total Cost 617,011 526,273 451,315 428,545 441,273 430,762 460,350 4.99%
-
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 - 4,462 4,480 4,500 4,500 5,400 14,400 -
Div Payout % - 44.21% 54.26% 58.70% 92.08% 87.86% 302.84% -
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 1.99% 1.88% 1.80% 1.76% 1.10% 1.41% 1.02% -
ROE 3.48% 3.09% 2.74% 2.70% 1.85% 2.47% 1.97% -
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 176.35 300.48 256.43 242.34 247.87 242.73 258.39 -6.16%
EPS 3.50 5.70 4.60 4.30 2.70 3.40 2.60 5.07%
DPS 0.00 2.50 2.50 2.50 2.50 3.00 8.00 -
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 174.88 148.99 127.66 121.17 123.93 121.36 129.20 5.17%
EPS 3.49 2.80 2.29 2.13 1.36 1.71 1.32 17.57%
DPS 0.00 1.24 1.24 1.25 1.25 1.50 4.00 -
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 0.78 0.66 0.40 0.43 0.56 0.61 0.56 5.67%
P/EPS 38.95 35.19 22.14 24.18 51.20 43.35 54.51 -5.44%
EY 2.57 2.84 4.52 4.13 1.95 2.31 1.83 5.81%
DY 0.00 1.26 2.45 2.43 1.80 2.03 5.56 -
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 0.79 0.69 0.41 0.41 0.55 0.61 0.59 4.98%
P/EPS 39.52 36.60 23.01 23.13 50.46 43.05 57.92 -6.16%
EY 2.53 2.73 4.35 4.32 1.98 2.32 1.73 6.53%
DY 0.00 1.21 2.36 2.54 1.82 2.04 5.23 -
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