[VSTECS] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[VSTECS] VSTECS BERHAD

Announcement Date

17-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 8.6%

YoY- 31.21%

Quarter Report

VSTECS Berhad Q1 2020.pdf

Latest QR

Upcoming QR

VSTECS's Result

VSTECS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	2,791,599	2,600,598	2,313,794	1,796,122	1,619,361	1,786,737	1,845,455	7.13%
YoY %	7.34%	12.40%	28.82%	10.92%	-9.37%	-3.18%	-	-
Horiz. %	151.27%	140.92%	125.38%	97.33%	87.75%	96.82%	100.00%	-
PBT	83,817	73,579	56,730	41,952	33,084	34,942	39,937	13.14%
YoY %	13.91%	29.70%	35.23%	26.80%	-5.32%	-12.51%	-	-
Horiz. %	209.87%	184.24%	142.05%	105.05%	82.84%	87.49%	100.00%	-
Tax	-21,172	-19,438	-14,005	-9,815	-8,592	-9,114	-10,096	13.12%
YoY %	-8.92%	-38.79%	-42.69%	-14.23%	5.73%	9.73%	-	-
Horiz. %	209.71%	192.53%	138.72%	97.22%	85.10%	90.27%	100.00%	-
NP	62,645	54,141	42,725	32,137	24,492	25,828	29,841	13.14%
YoY %	15.71%	26.72%	32.95%	31.21%	-5.17%	-13.45%	-	-
Horiz. %	209.93%	181.43%	143.18%	107.69%	82.07%	86.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,645	54,141	42,725	32,137	24,492	25,828	29,841	13.14%
YoY %	15.71%	26.72%	32.95%	31.21%	-5.17%	-13.45%	-	-
Horiz. %	209.93%	181.43%	143.18%	107.69%	82.07%	86.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	26.42%	24.69%	23.40%	25.97%	26.08%	25.28%	-
YoY %	-4.39%	7.01%	5.51%	-9.90%	-0.42%	3.16%	-	-
Horiz. %	99.92%	104.51%	97.67%	92.56%	102.73%	103.16%	100.00%	-
Total Cost	2,728,954	2,546,457	2,271,069	1,763,985	1,594,869	1,760,909	1,815,614	7.02%
YoY %	7.17%	12.13%	28.75%	10.60%	-9.43%	-3.01%	-	-
Horiz. %	150.30%	140.25%	125.09%	97.16%	87.84%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	424,300	389,055	346,291	313,278	291,600	277,199	261,000	8.43%
YoY %	9.06%	12.35%	10.54%	7.43%	5.20%	6.21%	-	-
Horiz. %	162.57%	149.06%	132.68%	120.03%	111.72%	106.21%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	22,106	17,671	12,495	9,853	9,000	9,000	10,822	12.63%
YoY %	25.10%	41.42%	26.81%	9.48%	0.00%	-16.84%	-	-
Horiz. %	204.27%	163.29%	115.46%	91.05%	83.16%	83.16%	100.00%	-
Div Payout %	35.29%	32.64%	29.25%	30.66%	36.75%	34.85%	36.27%	-
YoY %	8.12%	11.59%	-4.60%	-16.57%	5.45%	-3.92%	-	-
Horiz. %	97.30%	89.99%	80.65%	84.53%	101.32%	96.08%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	424,300	389,055	346,291	313,278	291,600	277,199	261,000	8.43%
YoY %	9.06%	12.35%	10.54%	7.43%	5.20%	6.21%	-	-
Horiz. %	162.57%	149.06%	132.68%	120.03%	111.72%	106.21%	100.00%	-
NOSH	360,000	360,000	180,000	180,000	180,000	180,000	180,000	12.24%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	2.24%	2.08%	1.85%	1.79%	1.51%	1.45%	1.62%	-
YoY %	7.69%	12.43%	3.35%	18.54%	4.14%	-10.49%	-	-
Horiz. %	138.27%	128.40%	114.20%	110.49%	93.21%	89.51%	100.00%	-
ROE	14.76%	13.92%	12.34%	10.26%	8.40%	9.32%	11.43%	-
YoY %	6.03%	12.80%	20.27%	22.14%	-9.87%	-18.46%	-	-
Horiz. %	129.13%	121.78%	107.96%	89.76%	73.49%	81.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	782.94	728.60	1,296.24	1,003.33	899.65	992.63	1,025.25	-4.39%
YoY %	7.46%	-43.79%	29.19%	11.52%	-9.37%	-3.18%	-	-
Horiz. %	76.37%	71.07%	126.43%	97.86%	87.75%	96.82%	100.00%	-
EPS	17.57	15.17	23.94	17.95	13.61	14.35	16.58	0.97%
YoY %	15.82%	-36.63%	33.37%	31.89%	-5.16%	-13.45%	-	-
Horiz. %	105.97%	91.50%	144.39%	108.26%	82.09%	86.55%	100.00%	-
DPS	6.20	4.95	7.00	5.50	5.00	5.00	6.00	0.54%
YoY %	25.25%	-29.29%	27.27%	10.00%	0.00%	-16.67%	-	-
Horiz. %	103.33%	82.50%	116.67%	91.67%	83.33%	83.33%	100.00%	-
NAPS	1.19	1.09	1.94	1.75	1.62	1.54	1.45	-3.23%
YoY %	9.17%	-43.81%	10.86%	8.02%	5.19%	6.21%	-	-
Horiz. %	82.07%	75.17%	133.79%	120.69%	111.72%	106.21%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 180,000
RPS	775.44	722.39	642.72	498.92	449.82	496.32	512.63	7.13%
YoY %	7.34%	12.40%	28.82%	10.92%	-9.37%	-3.18%	-	-
Horiz. %	151.27%	140.92%	125.38%	97.33%	87.75%	96.82%	100.00%	-
EPS	17.40	15.04	11.87	8.93	6.80	7.17	8.29	13.14%
YoY %	15.69%	26.71%	32.92%	31.32%	-5.16%	-13.51%	-	-
Horiz. %	209.89%	181.42%	143.18%	107.72%	82.03%	86.49%	100.00%	-
DPS	6.14	4.91	3.47	2.74	2.50	2.50	3.01	12.60%
YoY %	25.05%	41.50%	26.64%	9.60%	0.00%	-16.94%	-	-
Horiz. %	203.99%	163.12%	115.28%	91.03%	83.06%	83.06%	100.00%	-
NAPS	1.1786	1.0807	0.9619	0.8702	0.81	0.77	0.725	8.43%
YoY %	9.06%	12.35%	10.54%	7.43%	5.19%	6.21%	-	-
Horiz. %	162.57%	149.06%	132.68%	120.03%	111.72%	106.21%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.37	1.19	2.40	0.94	0.985	1.14	1.54	-
P/RPS	0.17	0.16	0.19	0.09	0.11	0.11	0.15	2.10%
YoY %	6.25%	-15.79%	111.11%	-18.18%	0.00%	-26.67%	-	-
Horiz. %	113.33%	106.67%	126.67%	60.00%	73.33%	73.33%	100.00%	-
P/EPS	7.80	7.85	10.03	5.24	7.24	7.94	9.29	-2.87%
YoY %	-0.64%	-21.73%	91.41%	-27.62%	-8.82%	-14.53%	-	-
Horiz. %	83.96%	84.50%	107.97%	56.40%	77.93%	85.47%	100.00%	-
EY	12.82	12.75	9.97	19.10	13.81	12.59	10.77	2.94%
YoY %	0.55%	27.88%	-47.80%	38.31%	9.69%	16.90%	-	-
Horiz. %	119.03%	118.38%	92.57%	177.34%	128.23%	116.90%	100.00%	-
DY	4.53	4.16	2.92	5.85	5.08	4.39	3.90	2.52%
YoY %	8.89%	42.47%	-50.09%	15.16%	15.72%	12.56%	-	-
Horiz. %	116.15%	106.67%	74.87%	150.00%	130.26%	112.56%	100.00%	-
P/NAPS	1.15	1.09	1.24	0.54	0.61	0.74	1.06	1.36%
YoY %	5.50%	-12.10%	129.63%	-11.48%	-17.57%	-30.19%	-	-
Horiz. %	108.49%	102.83%	116.98%	50.94%	57.55%	69.81%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	17/05/23	18/05/22	19/05/21	17/06/20	16/05/19	17/05/18	18/05/17	-
Price	1.38	1.16	2.55	1.29	1.02	1.20	1.55	-
P/RPS	0.18	0.16	0.20	0.13	0.11	0.12	0.15	3.08%
YoY %	12.50%	-20.00%	53.85%	18.18%	-8.33%	-20.00%	-	-
Horiz. %	120.00%	106.67%	133.33%	86.67%	73.33%	80.00%	100.00%	-
P/EPS	7.85	7.65	10.65	7.19	7.50	8.36	9.35	-2.87%
YoY %	2.61%	-28.17%	48.12%	-4.13%	-10.29%	-10.59%	-	-
Horiz. %	83.96%	81.82%	113.90%	76.90%	80.21%	89.41%	100.00%	-
EY	12.73	13.08	9.39	13.92	13.34	11.96	10.70	2.93%
YoY %	-2.68%	39.30%	-32.54%	4.35%	11.54%	11.78%	-	-
Horiz. %	118.97%	122.24%	87.76%	130.09%	124.67%	111.78%	100.00%	-
DY	4.49	4.27	2.75	4.26	4.90	4.17	3.87	2.50%
YoY %	5.15%	55.27%	-35.45%	-13.06%	17.51%	7.75%	-	-
Horiz. %	116.02%	110.34%	71.06%	110.08%	126.61%	107.75%	100.00%	-
P/NAPS	1.16	1.06	1.31	0.74	0.63	0.78	1.07	1.35%
YoY %	9.43%	-19.08%	77.03%	17.46%	-19.23%	-27.10%	-	-
Horiz. %	108.41%	99.07%	122.43%	69.16%	58.88%	72.90%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos