VSTECS BERHAD
KLSE (MYR): VSTECS (5162)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
3.91
Today's Change
+0.04 (1.03%)
Day's Change
3.88 - 3.97
Trading Volume
426,900
Financial
Market Cap
1,408 Million
NOSH
360 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
13-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
27-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
28.40% | 53.79%
Revenue | NP to SH
2,889,765.000 | 73,343.000
RPS | P/RPS
802.71 Cent | 0.49
EPS | P/E | EY
20.37 Cent | 19.19 | 5.21%
DPS | DY | Payout %
6.90 Cent | 1.76% | 33.68%
NAPS | P/NAPS
1.38 | 2.83
QoQ | YoY
10.3% | 19.3%
NP Margin | ROE
2.54% | 14.76%
F.Y. | Ann. Date
30-Sep-2024 | 13-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
15-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
15-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
2,727,185.000 | 67,426.000
RPS | P/RPS
757.55 Cent | 0.52
EPS | P/E | EY
18.73 Cent | 20.88 | 4.79%
DPS | DY | Payout %
6.54 Cent | 1.67% | 34.90%
NAPS | P/NAPS
1.27 | 3.08
YoY
12.98%
NP Margin | ROE
2.47% | 14.77%
F.Y. | Ann. Date
31-Dec-2023 | 27-Feb-2024
Revenue | NP to SH
2,776,693.333 | 65,512.000
RPS | P/RPS
771.30 Cent | 0.51
EPS | P/E | EY
18.40 Cent | 21.49 | 4.65%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
10.79% | 13.67%
NP Margin | ROE
2.36% | 13.19%
F.Y. | Ann. Date
30-Sep-2024 | 13-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,776,693 | 2,889,765 | 2,727,185 | 2,770,614 | 2,625,818 | 2,017,489 | 1,802,283 | 1,632,323 | 1,855,030 | 1,823,383 | 1,903,299 | 1,591,117 | 6.16% | |
| PBT | 87,376 | 90,449 | 82,796 | 80,112 | 74,428 | 48,478 | 39,305 | 32,799 | 35,643 | 40,371 | 43,614 | 39,202 | 8.65% | |
| Tax | -21,864 | -17,106 | -15,370 | -20,432 | -19,436 | -11,697 | -9,712 | -8,171 | -9,375 | -10,229 | -11,126 | -9,770 | 5.16% | |
| NP | 65,512 | 73,343 | 67,426 | 59,680 | 54,992 | 36,781 | 29,593 | 24,628 | 26,268 | 30,142 | 32,488 | 29,432 | 9.64% | |
| - | ||||||||||||||
| NP to SH | 65,512 | 73,343 | 67,426 | 59,680 | 54,992 | 36,781 | 29,593 | 24,628 | 26,268 | 30,142 | 32,488 | 29,432 | 9.64% | |
| - | ||||||||||||||
| Tax Rate | 25.02% | 18.91% | 18.56% | 25.50% | 26.11% | 24.13% | 24.71% | 24.91% | 26.30% | 25.34% | 25.51% | 24.92% | - | |
| Total Cost | 2,711,181 | 2,816,422 | 2,659,759 | 2,710,934 | 2,570,826 | 1,980,708 | 1,772,690 | 1,607,695 | 1,828,762 | 1,793,241 | 1,870,811 | 1,561,685 | 6.09% | |
| - | ||||||||||||||
| Net Worth | 496,799 | 496,799 | 456,390 | 410,038 | 374,851 | 333,796 | 306,243 | 288,000 | 271,799 | 255,599 | 237,600 | 223,200 | 8.26% | |
| Dividend | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Div | 13,440 | 24,698 | 23,532 | 22,106 | 20,349 | 12,495 | 9,849 | 9,000 | 9,000 | 10,800 | 19,800 | 10,800 | 9.03% | |
| Div Payout % | 20.52% | 33.68% | 34.90% | 37.04% | 37.00% | 33.97% | 33.28% | 36.54% | 34.26% | 35.83% | 60.95% | 36.69% | - | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 496,799 | 496,799 | 456,390 | 410,038 | 374,851 | 333,796 | 306,243 | 288,000 | 271,799 | 255,599 | 237,600 | 223,200 | 8.26% | |
| NOSH | 360,000 | 360,000 | 360,000 | 360,000 | 360,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 8.00% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 2.36% | 2.54% | 2.47% | 2.15% | 2.09% | 1.82% | 1.64% | 1.51% | 1.42% | 1.65% | 1.71% | 1.85% | - | |
| ROE | 13.19% | 14.76% | 14.77% | 14.55% | 14.67% | 11.02% | 9.66% | 8.55% | 9.66% | 11.79% | 13.67% | 13.19% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 771.30 | 802.71 | 764.87 | 777.05 | 735.52 | 1,130.24 | 1,006.36 | 906.85 | 1,030.57 | 1,012.99 | 1,057.39 | 883.95 | -1.59% | |
| EPS | 18.40 | 20.37 | 18.90 | 16.70 | 15.40 | 20.60 | 16.50 | 13.70 | 14.60 | 16.70 | 18.00 | 16.40 | 1.58% | |
| DPS | 3.73 | 6.90 | 6.60 | 6.20 | 5.70 | 7.00 | 5.50 | 5.00 | 5.00 | 6.00 | 11.00 | 6.00 | 1.06% | |
| NAPS | 1.38 | 1.38 | 1.28 | 1.15 | 1.05 | 1.87 | 1.71 | 1.60 | 1.51 | 1.42 | 1.32 | 1.24 | 0.35% | |
| Adjusted Per Share Value based on latest NOSH - 360,000 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 771.30 | 802.71 | 757.55 | 769.62 | 729.39 | 560.41 | 500.63 | 453.42 | 515.29 | 506.50 | 528.69 | 441.98 | 6.16% | |
| EPS | 18.40 | 20.37 | 18.73 | 16.58 | 15.28 | 10.22 | 8.22 | 6.84 | 7.30 | 8.37 | 9.02 | 8.18 | 9.63% | |
| DPS | 3.73 | 6.90 | 6.54 | 6.14 | 5.65 | 3.47 | 2.74 | 2.50 | 2.50 | 3.00 | 5.50 | 3.00 | 9.03% | |
| NAPS | 1.38 | 1.38 | 1.2678 | 1.139 | 1.0413 | 0.9272 | 0.8507 | 0.80 | 0.755 | 0.71 | 0.66 | 0.62 | 8.26% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 3.03 | 3.03 | 1.32 | 1.17 | 1.24 | 2.01 | 1.44 | 0.96 | 1.22 | 1.40 | 1.56 | 1.18 | - | |
| P/RPS | 0.39 | 0.38 | 0.17 | 0.15 | 0.17 | 0.18 | 0.14 | 0.11 | 0.12 | 0.14 | 0.15 | 0.13 | 3.02% | |
| P/EPS | 16.65 | 14.87 | 6.98 | 6.99 | 8.05 | 9.75 | 8.71 | 7.02 | 8.36 | 8.36 | 8.64 | 7.22 | -0.37% | |
| EY | 6.01 | 6.72 | 14.33 | 14.31 | 12.42 | 10.25 | 11.48 | 14.25 | 11.96 | 11.96 | 11.57 | 13.86 | 0.37% | |
| DY | 1.23 | 2.28 | 5.00 | 5.30 | 4.60 | 3.48 | 3.82 | 5.21 | 4.10 | 4.29 | 7.05 | 5.08 | -0.17% | |
| P/NAPS | 2.20 | 2.20 | 1.03 | 1.02 | 1.18 | 1.07 | 0.84 | 0.60 | 0.81 | 0.99 | 1.18 | 0.95 | 0.90% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 13/11/24 | 13/11/24 | 27/02/24 | 21/02/23 | 22/02/22 | 25/02/21 | 20/02/20 | 21/02/19 | 28/02/18 | 15/02/17 | 23/02/16 | 11/02/15 | - | |
| Price | 3.20 | 3.20 | 1.50 | 1.25 | 1.20 | 2.83 | 1.39 | 1.00 | 1.26 | 1.39 | 1.55 | 1.40 | - | |
| P/RPS | 0.41 | 0.40 | 0.20 | 0.16 | 0.16 | 0.25 | 0.14 | 0.11 | 0.12 | 0.14 | 0.15 | 0.16 | 2.50% | |
| P/EPS | 17.58 | 15.71 | 7.93 | 7.47 | 7.79 | 13.73 | 8.41 | 7.31 | 8.63 | 8.30 | 8.59 | 8.56 | -0.84% | |
| EY | 5.69 | 6.37 | 12.61 | 13.39 | 12.84 | 7.28 | 11.89 | 13.68 | 11.58 | 12.05 | 11.64 | 11.68 | 0.85% | |
| DY | 1.17 | 2.16 | 4.40 | 4.96 | 4.75 | 2.47 | 3.96 | 5.00 | 3.97 | 4.32 | 7.10 | 4.29 | 0.28% | |
| P/NAPS | 2.32 | 2.32 | 1.17 | 1.09 | 1.14 | 1.51 | 0.81 | 0.63 | 0.83 | 0.98 | 1.17 | 1.13 | 0.38% | |
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
12 people like this. Showing 50 of 2,538 comments
Be stand by for partnership with Nvidia Black well announcement !
Who sell who bodoh ! Vstecs possible really hit rm 50 in future !
1 month ago
I think u are the person who want to buy cheap ticket later not the smart investors who already parked their heavy capital in vstecs before it surge ! 🤣🤣🤣
1 month ago
We all shareholders should recommend Mr Song to increase profit margin even a bit than their qr np will hit rm 30m atleast and dividen can hit 10 sen per annual !
1 month ago
I hope when share price hit rm 6 - 11 , u all will know in bursa u can only trust jepun ! Btw , u all should all in ranhill ,it will hit rm 5 !
1 month ago
Bull stage 2 = rm 6
Bull stage 3 = rm 11
Bull stage 4 = rm 50 (a stage u must take profit immediately and stay sideline )
1 month ago
Russia says its air defenses shot down five of the six missiles in the first such attack by Ukraine
1 month ago
https://www.klsescreener.com/v2/news/view/1428251
How many ICT products they will purchase from vstecs > 5000 selling channel ???
1 month ago
mf
Russia says its air defenses shot down five of the six missiles in the first such attack by Ukraine
==
and the russian men also shagged your mom
1 month ago
diuleiloumei
Congrat to those selling today, you may collect back cheaper soon
5 days ago
==
thats why stock is not for you. You're obsessed about diaoing your mama only 🤣
1 month ago
Had anxious moments when price fell below RM3 from Rm 4.27. Thank God now recovered a bit. Jepun confident it will hit Rm6, lets hope it is true. For Ranhill to touch RM 5, notice it struggles at around 1.30 area. Anyway YtlPower still in Doldrums while VsTecs has recovered steadily. Will it, VsTecs go up when NVidia goes up ?
1 month ago
True or false not decided by me ! I only know vstecs has big partner coming soon n robust np starts from now !
1 month ago
Abba84 , u already failed to be a fear monger in vstecs , the rising star in bursa !
3 weeks ago
Abba84 , u cant wait until rm 2.50 only this tech king in 2025 ,u should buy now before it hit bull stage 2 rm 6 !
3 weeks ago
AWS: Malaysian telecommunications industry urged to embrace GenAI for operational optimisation
https://theedgemalaysia.com/node/736817
2 weeks ago
https://www.orientaldaily.com.my/news/tech/2024/12/05/697842
Let s change to new PC ,laptop for windows 11 !
1 week ago
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
1
Rakuten Trade Research Reports
2
save malaysia!
3
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
8
Good Articles to Share
Honda and Nissan consider mutual production of vehicles, Kyodo reports
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
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....
UnicornP
For Malaysia, Nikkei > Dow
1 month ago