[VSTECS] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 8.04%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,559,920 2,547,066 2,658,968 2,770,614 2,783,168 2,703,684 2,575,028 -0.39%
PBT 77,172 81,240 79,556 80,112 74,704 67,202 64,736 12.41%
Tax -19,537 -20,246 -20,168 -20,432 -19,466 -17,416 -17,208 8.82%
NP 57,634 60,994 59,388 59,680 55,237 49,786 47,528 13.70%
-
NP to SH 57,634 60,994 59,388 59,680 55,237 49,786 47,528 13.70%
-
Tax Rate 25.32% 24.92% 25.35% 25.50% 26.06% 25.92% 26.58% -
Total Cost 2,502,285 2,486,072 2,599,580 2,710,934 2,727,930 2,653,898 2,527,500 -0.66%
-
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,885 - - 22,106 11,885 - - -
Div Payout % 20.62% - - 37.04% 21.52% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 442,128 427,866 424,300 410,038 402,907 385,228 389,055 8.89%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.25% 2.39% 2.23% 2.15% 1.98% 1.84% 1.85% -
ROE 13.04% 14.26% 14.00% 14.55% 13.71% 12.92% 12.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 717.96 714.35 745.74 777.05 780.57 757.99 721.43 -0.32%
EPS 16.13 17.20 16.80 16.70 15.47 14.00 13.20 14.28%
DPS 3.33 0.00 0.00 6.20 3.33 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.15 1.13 1.08 1.09 8.96%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 711.09 707.52 738.60 769.62 773.10 751.02 715.29 -0.39%
EPS 16.01 16.94 16.50 16.58 15.34 13.83 13.20 13.71%
DPS 3.30 0.00 0.00 6.14 3.30 0.00 0.00 -
NAPS 1.2281 1.1885 1.1786 1.139 1.1192 1.0701 1.0807 8.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.35 1.36 1.37 1.17 1.07 1.04 1.19 -
P/RPS 0.19 0.19 0.18 0.15 0.14 0.14 0.16 12.12%
P/EPS 8.35 7.95 8.23 6.99 6.91 7.45 8.94 -4.44%
EY 11.97 12.58 12.16 14.31 14.48 13.42 11.19 4.59%
DY 2.47 0.00 0.00 5.30 3.12 0.00 0.00 -
P/NAPS 1.09 1.13 1.15 1.02 0.95 0.96 1.09 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 16/08/23 17/05/23 21/02/23 23/11/22 23/08/22 18/05/22 -
Price 1.35 1.38 1.38 1.25 1.15 1.04 1.16 -
P/RPS 0.19 0.19 0.19 0.16 0.15 0.14 0.16 12.12%
P/EPS 8.35 8.07 8.29 7.47 7.42 7.45 8.71 -2.77%
EY 11.97 12.40 12.07 13.39 13.47 13.42 11.48 2.82%
DY 2.47 0.00 0.00 4.96 2.90 0.00 0.00 -
P/NAPS 1.09 1.15 1.16 1.09 1.02 0.96 1.06 1.87%

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