[VSTECS] YoY TTM 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- 14.45%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,727,185 2,770,614 2,625,818 2,017,489 1,802,283 1,632,323 1,855,030 6.63%
PBT 82,796 80,112 74,428 48,478 39,305 32,799 35,643 15.07%
Tax -15,370 -20,432 -19,436 -11,697 -9,712 -8,171 -9,375 8.58%
NP 67,426 59,680 54,992 36,781 29,593 24,628 26,268 17.00%
-
NP to SH 67,426 59,680 54,992 36,781 29,593 24,628 26,268 17.00%
-
Tax Rate 18.56% 25.50% 26.11% 24.13% 24.71% 24.91% 26.30% -
Total Cost 2,659,759 2,710,934 2,570,826 1,980,708 1,772,690 1,607,695 1,828,762 6.43%
-
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 23,532 22,106 17,671 12,495 9,853 9,000 9,000 17.36%
Div Payout % 34.90% 37.04% 32.13% 33.97% 33.30% 36.54% 34.26% -
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 2.47% 2.15% 2.09% 1.82% 1.64% 1.51% 1.42% -
ROE 14.77% 14.55% 14.67% 11.02% 9.66% 8.55% 9.66% -
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 764.87 777.05 735.52 1,130.24 1,006.36 906.85 1,030.57 -4.84%
EPS 18.91 16.74 15.40 20.61 16.52 13.68 14.59 4.41%
DPS 6.60 6.20 4.95 7.00 5.50 5.00 5.00 4.73%
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 757.55 769.62 729.39 560.41 500.63 453.42 515.29 6.63%
EPS 18.73 16.58 15.28 10.22 8.22 6.84 7.30 16.99%
DPS 6.54 6.14 4.91 3.47 2.74 2.50 2.50 17.37%
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 0.17 0.15 0.17 0.18 0.14 0.11 0.12 5.97%
P/EPS 6.98 6.99 8.05 9.75 8.71 7.02 8.36 -2.96%
EY 14.33 14.31 12.42 10.25 11.48 14.25 11.96 3.05%
DY 5.00 5.30 3.99 3.48 3.82 5.21 4.10 3.36%
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 0.20 0.16 0.16 0.25 0.14 0.11 0.12 8.88%
P/EPS 7.93 7.47 7.79 13.73 8.41 7.31 8.63 -1.39%
EY 12.61 13.39 12.84 7.28 11.89 13.68 11.58 1.42%
DY 4.40 4.96 4.13 2.47 3.96 5.00 3.97 1.72%
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