[VSTECS] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -11.18%
YoY- 63.77%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,575,028 2,625,818 2,483,257 2,465,752 2,675,908 2,017,489 1,810,482 26.49%
PBT 64,736 74,428 62,785 60,214 68,132 48,478 42,140 33.17%
Tax -17,208 -19,436 -15,884 -14,974 -17,200 -11,697 -10,264 41.17%
NP 47,528 54,992 46,901 45,240 50,932 36,781 31,876 30.54%
-
NP to SH 47,528 54,992 46,901 45,240 50,932 36,781 31,876 30.54%
-
Tax Rate 26.58% 26.11% 25.30% 24.87% 25.25% 24.13% 24.36% -
Total Cost 2,527,500 2,570,826 2,436,356 2,420,512 2,624,976 1,980,708 1,778,606 26.42%
-
Net Worth 389,055 374,851 360,572 348,076 346,291 333,796 326,656 12.37%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 20,349 7,140 5,355 - 12,495 5,950 -
Div Payout % - 37.00% 15.22% 11.84% - 33.97% 18.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 389,055 374,851 360,572 348,076 346,291 333,796 326,656 12.37%
NOSH 360,000 360,000 360,000 180,000 180,000 180,000 180,000 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.85% 2.09% 1.89% 1.83% 1.90% 1.82% 1.76% -
ROE 12.22% 14.67% 13.01% 13.00% 14.71% 11.02% 9.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 721.43 735.52 695.59 1,381.37 1,499.10 1,130.24 1,014.27 -20.33%
EPS 13.20 15.40 13.20 25.40 28.40 20.60 17.87 -18.30%
DPS 0.00 5.70 2.00 3.00 0.00 7.00 3.33 -
NAPS 1.09 1.05 1.01 1.95 1.94 1.87 1.83 -29.23%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 715.29 729.39 689.79 684.93 743.31 560.41 502.91 26.49%
EPS 13.20 15.28 13.03 12.57 14.15 10.22 8.85 30.57%
DPS 0.00 5.65 1.98 1.49 0.00 3.47 1.65 -
NAPS 1.0807 1.0413 1.0016 0.9669 0.9619 0.9272 0.9074 12.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.19 1.24 1.37 2.62 2.40 2.01 1.99 -
P/RPS 0.16 0.17 0.20 0.19 0.16 0.18 0.20 -13.83%
P/EPS 8.94 8.05 10.43 10.34 8.41 9.75 11.14 -13.65%
EY 11.19 12.42 9.59 9.67 11.89 10.25 8.97 15.90%
DY 0.00 4.60 1.46 1.15 0.00 3.48 1.68 -
P/NAPS 1.09 1.18 1.36 1.34 1.24 1.07 1.09 0.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 22/02/22 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 -
Price 1.16 1.20 1.39 1.39 2.55 2.83 2.07 -
P/RPS 0.16 0.16 0.20 0.10 0.17 0.25 0.20 -13.83%
P/EPS 8.71 7.79 10.58 5.48 8.94 13.73 11.59 -17.35%
EY 11.48 12.84 9.45 18.23 11.19 7.28 8.63 20.97%
DY 0.00 4.75 1.44 2.16 0.00 2.47 1.61 -
P/NAPS 1.06 1.14 1.38 0.71 1.31 1.51 1.13 -4.17%

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