[VSTECS] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 17.69%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,810,482 1,642,988 1,490,688 1,802,283 1,680,250 1,601,232 1,515,332 12.55%
PBT 42,140 36,180 35,124 39,305 33,801 29,298 24,536 43.27%
Tax -10,264 -8,556 -7,968 -9,712 -8,656 -8,094 -7,556 22.58%
NP 31,876 27,624 27,156 29,593 25,145 21,204 16,980 52.00%
-
NP to SH 31,876 27,624 27,156 29,593 25,145 21,204 16,980 52.00%
-
Tax Rate 24.36% 23.65% 22.69% 24.71% 25.61% 27.63% 30.80% -
Total Cost 1,778,606 1,615,364 1,463,532 1,772,690 1,655,105 1,580,028 1,498,352 12.07%
-
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,950 - - 9,849 5,974 - - -
Div Payout % 18.67% - - 33.28% 23.76% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.76% 1.68% 1.82% 1.64% 1.50% 1.32% 1.12% -
ROE 9.76% 8.74% 8.67% 9.66% 8.35% 7.23% 5.82% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,014.27 920.44 832.71 1,006.36 937.52 889.60 841.85 13.18%
EPS 17.87 15.40 15.20 16.50 14.00 11.80 9.60 51.15%
DPS 3.33 0.00 0.00 5.50 3.33 0.00 0.00 -
NAPS 1.83 1.77 1.75 1.71 1.68 1.63 1.62 8.44%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 502.91 456.39 414.08 500.63 466.74 444.79 420.93 12.55%
EPS 8.85 7.67 7.54 8.22 6.98 5.89 4.72 51.88%
DPS 1.65 0.00 0.00 2.74 1.66 0.00 0.00 -
NAPS 0.9074 0.8776 0.8702 0.8507 0.8364 0.815 0.81 7.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.99 1.47 0.94 1.44 1.02 1.00 0.985 -
P/RPS 0.20 0.16 0.11 0.14 0.11 0.11 0.12 40.44%
P/EPS 11.14 9.50 6.20 8.71 7.27 8.49 10.44 4.40%
EY 8.97 10.53 16.14 11.48 13.76 11.78 9.58 -4.27%
DY 1.68 0.00 0.00 3.82 3.27 0.00 0.00 -
P/NAPS 1.09 0.83 0.54 0.84 0.61 0.61 0.61 47.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 16/05/19 -
Price 2.07 2.33 1.29 1.39 1.06 1.09 1.02 -
P/RPS 0.20 0.25 0.15 0.14 0.11 0.12 0.12 40.44%
P/EPS 11.59 15.06 8.50 8.41 7.56 9.25 10.81 4.74%
EY 8.63 6.64 11.76 11.89 13.24 10.81 9.25 -4.50%
DY 1.61 0.00 0.00 3.96 3.14 0.00 0.00 -
P/NAPS 1.13 1.32 0.74 0.81 0.63 0.67 0.63 47.46%

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