[VSTECS] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[VSTECS] VSTECS BERHAD

Announcement Date

16-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -0.55%

YoY- -5.17%

Quarter Report

VSTECS Berhad Q1 2019.pdf

Latest QR

Upcoming QR

VSTECS's Result

VSTECS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	2,600,598	2,313,794	1,796,122	1,619,361	1,786,737	1,845,455	1,815,159	6.17%
YoY %	12.40%	28.82%	10.92%	-9.37%	-3.18%	1.67%	-	-
Horiz. %	143.27%	127.47%	98.95%	89.21%	98.43%	101.67%	100.00%	-
PBT	73,579	56,730	41,952	33,084	34,942	39,937	37,889	11.69%
YoY %	29.70%	35.23%	26.80%	-5.32%	-12.51%	5.41%	-	-
Horiz. %	194.20%	149.73%	110.72%	87.32%	92.22%	105.41%	100.00%	-
Tax	-19,438	-14,005	-9,815	-8,592	-9,114	-10,096	-9,668	12.33%
YoY %	-38.79%	-42.69%	-14.23%	5.73%	9.73%	-4.43%	-	-
Horiz. %	201.06%	144.86%	101.52%	88.87%	94.27%	104.43%	100.00%	-
NP	54,141	42,725	32,137	24,492	25,828	29,841	28,221	11.46%
YoY %	26.72%	32.95%	31.21%	-5.17%	-13.45%	5.74%	-	-
Horiz. %	191.85%	151.39%	113.88%	86.79%	91.52%	105.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,141	42,725	32,137	24,492	25,828	29,841	28,221	11.46%
YoY %	26.72%	32.95%	31.21%	-5.17%	-13.45%	5.74%	-	-
Horiz. %	191.85%	151.39%	113.88%	86.79%	91.52%	105.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	24.69%	23.40%	25.97%	26.08%	25.28%	25.52%	-
YoY %	7.01%	5.51%	-9.90%	-0.42%	3.16%	-0.94%	-	-
Horiz. %	103.53%	96.75%	91.69%	101.76%	102.19%	99.06%	100.00%	-
Total Cost	2,546,457	2,271,069	1,763,985	1,594,869	1,760,909	1,815,614	1,786,938	6.07%
YoY %	12.13%	28.75%	10.60%	-9.43%	-3.01%	1.60%	-	-
Horiz. %	142.50%	127.09%	98.72%	89.25%	98.54%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,055	346,291	313,278	291,600	277,199	261,000	241,200	8.29%
YoY %	12.35%	10.54%	7.43%	5.20%	6.21%	8.21%	-	-
Horiz. %	161.30%	143.57%	129.88%	120.90%	114.92%	108.21%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	17,671	12,495	9,853	9,000	9,000	10,822	19,800	-1.87%
YoY %	41.42%	26.81%	9.48%	0.00%	-16.84%	-45.34%	-	-
Horiz. %	89.25%	63.11%	49.76%	45.45%	45.45%	54.66%	100.00%	-
Div Payout %	32.64%	29.25%	30.66%	36.75%	34.85%	36.27%	70.16%	-
YoY %	11.59%	-4.60%	-16.57%	5.45%	-3.92%	-48.30%	-	-
Horiz. %	46.52%	41.69%	43.70%	52.38%	49.67%	51.70%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	389,055	346,291	313,278	291,600	277,199	261,000	241,200	8.29%
YoY %	12.35%	10.54%	7.43%	5.20%	6.21%	8.21%	-	-
Horiz. %	161.30%	143.57%	129.88%	120.90%	114.92%	108.21%	100.00%	-
NOSH	360,000	180,000	180,000	180,000	180,000	180,000	180,000	12.24%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	2.08%	1.85%	1.79%	1.51%	1.45%	1.62%	1.55%	-
YoY %	12.43%	3.35%	18.54%	4.14%	-10.49%	4.52%	-	-
Horiz. %	134.19%	119.35%	115.48%	97.42%	93.55%	104.52%	100.00%	-
ROE	13.92%	12.34%	10.26%	8.40%	9.32%	11.43%	11.70%	-
YoY %	12.80%	20.27%	22.14%	-9.87%	-18.46%	-2.31%	-	-
Horiz. %	118.97%	105.47%	87.69%	71.79%	79.66%	97.69%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	728.60	1,296.24	1,003.33	899.65	992.63	1,025.25	1,008.42	-5.27%
YoY %	-43.79%	29.19%	11.52%	-9.37%	-3.18%	1.67%	-	-
Horiz. %	72.25%	128.54%	99.50%	89.21%	98.43%	101.67%	100.00%	-
EPS	15.17	23.94	17.95	13.61	14.35	16.58	15.68	-0.54%
YoY %	-36.63%	33.37%	31.89%	-5.16%	-13.45%	5.74%	-	-
Horiz. %	96.75%	152.68%	114.48%	86.80%	91.52%	105.74%	100.00%	-
DPS	4.95	7.00	5.50	5.00	5.00	6.00	11.00	-12.45%
YoY %	-29.29%	27.27%	10.00%	0.00%	-16.67%	-45.45%	-	-
Horiz. %	45.00%	63.64%	50.00%	45.45%	45.45%	54.55%	100.00%	-
NAPS	1.09	1.94	1.75	1.62	1.54	1.45	1.34	-3.38%
YoY %	-43.81%	10.86%	8.02%	5.19%	6.21%	8.21%	-	-
Horiz. %	81.34%	144.78%	130.60%	120.90%	114.93%	108.21%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	722.39	642.72	498.92	449.82	496.32	512.63	504.21	6.17%
YoY %	12.40%	28.82%	10.92%	-9.37%	-3.18%	1.67%	-	-
Horiz. %	143.27%	127.47%	98.95%	89.21%	98.44%	101.67%	100.00%	-
EPS	15.04	11.87	8.93	6.80	7.17	8.29	7.84	11.46%
YoY %	26.71%	32.92%	31.32%	-5.16%	-13.51%	5.74%	-	-
Horiz. %	191.84%	151.40%	113.90%	86.73%	91.45%	105.74%	100.00%	-
DPS	4.91	3.47	2.74	2.50	2.50	3.01	5.50	-1.87%
YoY %	41.50%	26.64%	9.60%	0.00%	-16.94%	-45.27%	-	-
Horiz. %	89.27%	63.09%	49.82%	45.45%	45.45%	54.73%	100.00%	-
NAPS	1.0807	0.9619	0.8702	0.81	0.77	0.725	0.67	8.29%
YoY %	12.35%	10.54%	7.43%	5.19%	6.21%	8.21%	-	-
Horiz. %	161.30%	143.57%	129.88%	120.90%	114.93%	108.21%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.19	2.40	0.94	0.985	1.14	1.54	1.71	-
P/RPS	0.16	0.19	0.09	0.11	0.11	0.15	0.17	-1.00%
YoY %	-15.79%	111.11%	-18.18%	0.00%	-26.67%	-11.76%	-	-
Horiz. %	94.12%	111.76%	52.94%	64.71%	64.71%	88.24%	100.00%	-
P/EPS	7.85	10.03	5.24	7.24	7.94	9.29	10.91	-5.33%
YoY %	-21.73%	91.41%	-27.62%	-8.82%	-14.53%	-14.85%	-	-
Horiz. %	71.95%	91.93%	48.03%	66.36%	72.78%	85.15%	100.00%	-
EY	12.75	9.97	19.10	13.81	12.59	10.77	9.17	5.64%
YoY %	27.88%	-47.80%	38.31%	9.69%	16.90%	17.45%	-	-
Horiz. %	139.04%	108.72%	208.29%	150.60%	137.30%	117.45%	100.00%	-
DY	4.16	2.92	5.85	5.08	4.39	3.90	6.43	-6.99%
YoY %	42.47%	-50.09%	15.16%	15.72%	12.56%	-39.35%	-	-
Horiz. %	64.70%	45.41%	90.98%	79.00%	68.27%	60.65%	100.00%	-
P/NAPS	1.09	1.24	0.54	0.61	0.74	1.06	1.28	-2.64%
YoY %	-12.10%	129.63%	-11.48%	-17.57%	-30.19%	-17.19%	-	-
Horiz. %	85.16%	96.88%	42.19%	47.66%	57.81%	82.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	18/05/22	19/05/21	17/06/20	16/05/19	17/05/18	18/05/17	05/05/16	-
Price	1.16	2.55	1.29	1.02	1.20	1.55	1.65	-
P/RPS	0.16	0.20	0.13	0.11	0.12	0.15	0.16	0.00%
YoY %	-20.00%	53.85%	18.18%	-8.33%	-20.00%	-6.25%	-	-
Horiz. %	100.00%	125.00%	81.25%	68.75%	75.00%	93.75%	100.00%	-
P/EPS	7.65	10.65	7.19	7.50	8.36	9.35	10.52	-5.16%
YoY %	-28.17%	48.12%	-4.13%	-10.29%	-10.59%	-11.12%	-	-
Horiz. %	72.72%	101.24%	68.35%	71.29%	79.47%	88.88%	100.00%	-
EY	13.08	9.39	13.92	13.34	11.96	10.70	9.50	5.47%
YoY %	39.30%	-32.54%	4.35%	11.54%	11.78%	12.63%	-	-
Horiz. %	137.68%	98.84%	146.53%	140.42%	125.89%	112.63%	100.00%	-
DY	4.27	2.75	4.26	4.90	4.17	3.87	6.67	-7.16%
YoY %	55.27%	-35.45%	-13.06%	17.51%	7.75%	-41.98%	-	-
Horiz. %	64.02%	41.23%	63.87%	73.46%	62.52%	58.02%	100.00%	-
P/NAPS	1.06	1.31	0.74	0.63	0.78	1.07	1.23	-2.44%
YoY %	-19.08%	77.03%	17.46%	-19.23%	-27.10%	-13.01%	-	-
Horiz. %	86.18%	106.50%	60.16%	51.22%	63.41%	86.99%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:10:00

ADX

5 Mins

SELL

2024-05-21 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-21 16:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-21 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-21 16:00:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

364

TOPGLOV

TOP GLOVE CORPORATION BHD

338

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

DNEX

DAGANG NEXCHANGE BERHAD

335

NOTION

NOTION VTEC BHD

330

PTRANS

PERAK TRANSIT BERHAD

311

PBBANK

PUBLIC BANK BHD

303

HLIND

HONG LEONG INDUSTRIES BHD

301

MAYBANK

MALAYAN BANKING BHD

284

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More