[VSTECS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.72%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,601,232 1,515,332 1,632,323 1,581,625 1,500,016 1,567,180 1,855,030 -9.36%
PBT 29,298 24,536 32,799 29,034 23,116 23,396 35,643 -12.28%
Tax -8,094 -7,556 -8,171 -7,273 -5,806 -5,872 -9,375 -9.35%
NP 21,204 16,980 24,628 21,761 17,310 17,524 26,268 -13.33%
-
NP to SH 21,204 16,980 24,628 21,761 17,310 17,524 26,268 -13.33%
-
Tax Rate 27.63% 30.80% 24.91% 25.05% 25.12% 25.10% 26.30% -
Total Cost 1,580,028 1,498,352 1,607,695 1,559,864 1,482,706 1,549,656 1,828,762 -9.31%
-
Net Worth 293,391 291,600 288,000 283,375 277,199 277,199 271,799 5.24%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 9,000 5,978 - - 9,000 -
Div Payout % - - 36.54% 27.47% - - 34.26% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 293,391 291,600 288,000 283,375 277,199 277,199 271,799 5.24%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.32% 1.12% 1.51% 1.38% 1.15% 1.12% 1.42% -
ROE 7.23% 5.82% 8.55% 7.68% 6.24% 6.32% 9.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 889.60 841.85 906.85 881.86 833.34 870.66 1,030.57 -9.36%
EPS 11.80 9.60 13.70 12.13 9.60 9.60 14.60 -13.26%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 5.00 -
NAPS 1.63 1.62 1.60 1.58 1.54 1.54 1.51 5.24%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 444.79 420.93 453.42 439.34 416.67 435.33 515.29 -9.36%
EPS 5.89 4.72 6.84 6.04 4.81 4.87 7.30 -13.36%
DPS 0.00 0.00 2.50 1.66 0.00 0.00 2.50 -
NAPS 0.815 0.81 0.80 0.7872 0.77 0.77 0.755 5.24%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.00 0.985 0.96 1.03 1.05 1.14 1.22 -
P/RPS 0.11 0.12 0.11 0.12 0.13 0.13 0.12 -5.65%
P/EPS 8.49 10.44 7.02 8.49 10.92 11.71 8.36 1.03%
EY 11.78 9.58 14.25 11.78 9.16 8.54 11.96 -1.00%
DY 0.00 0.00 5.21 3.24 0.00 0.00 4.10 -
P/NAPS 0.61 0.61 0.60 0.65 0.68 0.74 0.81 -17.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 -
Price 1.09 1.02 1.00 0.985 1.01 1.20 1.26 -
P/RPS 0.12 0.12 0.11 0.11 0.12 0.14 0.12 0.00%
P/EPS 9.25 10.81 7.31 8.12 10.50 12.33 8.63 4.74%
EY 10.81 9.25 13.68 12.32 9.52 8.11 11.58 -4.49%
DY 0.00 0.00 5.00 3.38 0.00 0.00 3.97 -
P/NAPS 0.67 0.63 0.63 0.62 0.66 0.78 0.83 -13.33%

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