[VSTECS] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 1.72%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,675,908 2,017,489 1,810,482 1,642,988 1,490,688 1,802,283 1,680,250 36.33%
PBT 68,132 48,478 42,140 36,180 35,124 39,305 33,801 59.50%
Tax -17,200 -11,697 -10,264 -8,556 -7,968 -9,712 -8,656 57.98%
NP 50,932 36,781 31,876 27,624 27,156 29,593 25,145 60.01%
-
NP to SH 50,932 36,781 31,876 27,624 27,156 29,593 25,145 60.01%
-
Tax Rate 25.25% 24.13% 24.36% 23.65% 22.69% 24.71% 25.61% -
Total Cost 2,624,976 1,980,708 1,778,606 1,615,364 1,463,532 1,772,690 1,655,105 35.96%
-
Net Worth 346,291 333,796 326,656 315,946 313,278 306,243 301,092 9.76%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 12,495 5,950 - - 9,849 5,974 -
Div Payout % - 33.97% 18.67% - - 33.28% 23.76% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 346,291 333,796 326,656 315,946 313,278 306,243 301,092 9.76%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.90% 1.82% 1.76% 1.68% 1.82% 1.64% 1.50% -
ROE 14.71% 11.02% 9.76% 8.74% 8.67% 9.66% 8.35% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,499.10 1,130.24 1,014.27 920.44 832.71 1,006.36 937.52 36.70%
EPS 28.40 20.60 17.87 15.40 15.20 16.50 14.00 60.17%
DPS 0.00 7.00 3.33 0.00 0.00 5.50 3.33 -
NAPS 1.94 1.87 1.83 1.77 1.75 1.71 1.68 10.05%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 743.31 560.41 502.91 456.39 414.08 500.63 466.74 36.33%
EPS 14.15 10.22 8.85 7.67 7.54 8.22 6.98 60.10%
DPS 0.00 3.47 1.65 0.00 0.00 2.74 1.66 -
NAPS 0.9619 0.9272 0.9074 0.8776 0.8702 0.8507 0.8364 9.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.40 2.01 1.99 1.47 0.94 1.44 1.02 -
P/RPS 0.16 0.18 0.20 0.16 0.11 0.14 0.11 28.34%
P/EPS 8.41 9.75 11.14 9.50 6.20 8.71 7.27 10.18%
EY 11.89 10.25 8.97 10.53 16.14 11.48 13.76 -9.27%
DY 0.00 3.48 1.68 0.00 0.00 3.82 3.27 -
P/NAPS 1.24 1.07 1.09 0.83 0.54 0.84 0.61 60.40%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 -
Price 2.55 2.83 2.07 2.33 1.29 1.39 1.06 -
P/RPS 0.17 0.25 0.20 0.25 0.15 0.14 0.11 33.63%
P/EPS 8.94 13.73 11.59 15.06 8.50 8.41 7.56 11.81%
EY 11.19 7.28 8.63 6.64 11.76 11.89 13.24 -10.59%
DY 0.00 2.47 1.61 0.00 0.00 3.96 3.14 -
P/NAPS 1.31 1.51 1.13 1.32 0.74 0.81 0.63 62.83%

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