[VSTECS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 57.82%
YoY- 53.92%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 807,245 683,238 763,375 659,627 542,095 446,104 501,223 8.26%
PBT 24,917 24,084 27,339 16,873 13,954 11,023 15,175 8.61%
Tax -717 -5,832 -7,523 -3,999 -3,220 -2,716 -3,625 -23.65%
NP 24,200 18,252 19,816 12,874 10,734 8,307 11,550 13.11%
-
NP to SH 24,200 18,252 19,816 12,874 10,734 8,307 11,550 13.11%
-
Tax Rate 2.88% 24.22% 27.52% 23.70% 23.08% 24.64% 23.89% -
Total Cost 783,045 664,986 743,559 646,753 531,361 437,797 489,673 8.13%
-
Net Worth 456,390 410,038 374,851 333,796 306,243 288,000 271,799 9.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,618 13,192 14,994 8,032 5,372 4,500 4,500 21.68%
Div Payout % 60.41% 72.28% 75.67% 62.39% 50.05% 54.17% 38.96% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 456,390 410,038 374,851 333,796 306,243 288,000 271,799 9.01%
NOSH 360,000 360,000 360,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.00% 2.67% 2.60% 1.95% 1.98% 1.86% 2.30% -
ROE 5.30% 4.45% 5.29% 3.86% 3.51% 2.88% 4.25% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 226.40 191.62 213.83 369.54 302.69 247.84 278.46 -3.38%
EPS 6.80 5.10 5.60 7.20 6.00 4.60 6.40 1.01%
DPS 4.10 3.70 4.20 4.50 3.00 2.50 2.50 8.59%
NAPS 1.28 1.15 1.05 1.87 1.71 1.60 1.51 -2.71%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 224.23 189.79 212.05 183.23 150.58 123.92 139.23 8.26%
EPS 6.72 5.07 5.50 3.58 2.98 2.31 3.21 13.09%
DPS 4.06 3.66 4.17 2.23 1.49 1.25 1.25 21.68%
NAPS 1.2678 1.139 1.0413 0.9272 0.8507 0.80 0.755 9.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.32 1.17 1.24 2.01 1.44 0.96 1.22 -
P/RPS 0.58 0.61 0.58 0.54 0.48 0.39 0.44 4.70%
P/EPS 19.45 22.86 22.34 27.87 24.03 20.80 19.01 0.38%
EY 5.14 4.38 4.48 3.59 4.16 4.81 5.26 -0.38%
DY 3.11 3.16 3.39 2.24 2.08 2.60 2.05 7.18%
P/NAPS 1.03 1.02 1.18 1.07 0.84 0.60 0.81 4.08%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 21/02/23 22/02/22 25/02/21 20/02/20 21/02/19 28/02/18 -
Price 1.50 1.25 1.20 2.83 1.39 1.00 1.26 -
P/RPS 0.66 0.65 0.56 0.77 0.46 0.40 0.45 6.58%
P/EPS 22.10 24.42 21.62 39.24 23.19 21.67 19.64 1.98%
EY 4.52 4.10 4.63 2.55 4.31 4.62 5.09 -1.95%
DY 2.73 2.96 3.50 1.59 2.16 2.50 1.98 5.49%
P/NAPS 1.17 1.09 1.14 1.51 0.81 0.63 0.83 5.88%

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