[VSTECS] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 5.77%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,692,305 2,744,784 2,428,871 1,823,161 1,682,931 1,697,391 1,896,134 6.01%
PBT 87,131 77,922 60,495 42,746 35,890 33,945 38,316 14.66%
Tax -21,847 -20,657 -14,906 -9,943 -9,315 -8,853 -9,762 14.36%
NP 65,284 57,265 45,589 32,803 26,575 25,092 28,554 14.77%
-
NP to SH 65,284 57,265 45,589 32,803 26,575 25,092 28,554 14.77%
-
Tax Rate 25.07% 26.51% 24.64% 23.26% 25.95% 26.08% 25.48% -
Total Cost 2,627,021 2,687,519 2,383,282 1,790,358 1,656,356 1,672,299 1,867,580 5.84%
-
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 22,106 14,994 15,172 9,853 9,000 9,000 10,800 12.67%
Div Payout % 33.86% 26.18% 33.28% 30.04% 33.87% 35.87% 37.82% -
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 2.42% 2.09% 1.88% 1.80% 1.58% 1.48% 1.51% -
ROE 15.26% 14.87% 13.10% 10.38% 9.06% 9.05% 10.94% -
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 755.09 769.51 1,360.70 1,021.37 934.99 943.00 1,053.41 -5.39%
EPS 18.31 16.05 25.54 18.38 14.76 13.94 15.86 2.42%
DPS 6.20 4.20 8.50 5.50 5.00 5.00 6.00 0.54%
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 - 360,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 747.86 762.44 674.69 506.43 467.48 471.50 526.70 6.01%
EPS 18.13 15.91 12.66 9.11 7.38 6.97 7.93 14.76%
DPS 6.14 4.17 4.21 2.74 2.50 2.50 3.00 12.67%
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 0.18 0.14 0.19 0.14 0.11 0.11 0.14 4.27%
P/EPS 7.43 6.48 10.26 8.00 6.77 7.53 9.20 -3.49%
EY 13.46 15.44 9.75 12.50 14.76 13.28 10.87 3.62%
DY 4.56 4.04 3.24 3.74 5.00 4.76 4.11 1.74%
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 0.18 0.14 0.10 0.23 0.12 0.11 0.14 4.27%
P/EPS 7.54 6.48 5.44 12.68 7.38 7.25 9.14 -3.15%
EY 13.27 15.44 18.37 7.89 13.55 13.80 10.94 3.26%
DY 4.49 4.04 6.12 2.36 4.59 4.95 4.14 1.36%
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