[VSTECS] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -31.05%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,802,283 1,680,250 1,601,232 1,515,332 1,632,323 1,581,625 1,500,016 12.98%
PBT 39,305 33,801 29,298 24,536 32,799 29,034 23,116 42.32%
Tax -9,712 -8,656 -8,094 -7,556 -8,171 -7,273 -5,806 40.78%
NP 29,593 25,145 21,204 16,980 24,628 21,761 17,310 42.83%
-
NP to SH 29,593 25,145 21,204 16,980 24,628 21,761 17,310 42.83%
-
Tax Rate 24.71% 25.61% 27.63% 30.80% 24.91% 25.05% 25.12% -
Total Cost 1,772,690 1,655,105 1,580,028 1,498,352 1,607,695 1,559,864 1,482,706 12.61%
-
Net Worth 306,243 301,092 293,391 291,600 288,000 283,375 277,199 6.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,849 5,974 - - 9,000 5,978 - -
Div Payout % 33.28% 23.76% - - 36.54% 27.47% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 306,243 301,092 293,391 291,600 288,000 283,375 277,199 6.84%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.64% 1.50% 1.32% 1.12% 1.51% 1.38% 1.15% -
ROE 9.66% 8.35% 7.23% 5.82% 8.55% 7.68% 6.24% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,006.36 937.52 889.60 841.85 906.85 881.86 833.34 13.36%
EPS 16.50 14.00 11.80 9.60 13.70 12.13 9.60 43.34%
DPS 5.50 3.33 0.00 0.00 5.00 3.33 0.00 -
NAPS 1.71 1.68 1.63 1.62 1.60 1.58 1.54 7.20%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 500.63 466.74 444.79 420.93 453.42 439.34 416.67 12.98%
EPS 8.22 6.98 5.89 4.72 6.84 6.04 4.81 42.79%
DPS 2.74 1.66 0.00 0.00 2.50 1.66 0.00 -
NAPS 0.8507 0.8364 0.815 0.81 0.80 0.7872 0.77 6.85%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.44 1.02 1.00 0.985 0.96 1.03 1.05 -
P/RPS 0.14 0.11 0.11 0.12 0.11 0.12 0.13 5.05%
P/EPS 8.71 7.27 8.49 10.44 7.02 8.49 10.92 -13.95%
EY 11.48 13.76 11.78 9.58 14.25 11.78 9.16 16.19%
DY 3.82 3.27 0.00 0.00 5.21 3.24 0.00 -
P/NAPS 0.84 0.61 0.61 0.61 0.60 0.65 0.68 15.08%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 07/11/19 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 -
Price 1.39 1.06 1.09 1.02 1.00 0.985 1.01 -
P/RPS 0.14 0.11 0.12 0.12 0.11 0.11 0.12 10.79%
P/EPS 8.41 7.56 9.25 10.81 7.31 8.12 10.50 -13.71%
EY 11.89 13.24 10.81 9.25 13.68 12.32 9.52 15.92%
DY 3.96 3.14 0.00 0.00 5.00 3.38 0.00 -
P/NAPS 0.81 0.63 0.67 0.63 0.63 0.62 0.66 14.58%

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