[VSTECS] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -13.57%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,770,614 2,783,168 2,703,684 2,575,028 2,625,818 2,483,257 2,465,752 8.05%
PBT 80,112 74,704 67,202 64,736 74,428 62,785 60,214 20.90%
Tax -20,432 -19,466 -17,416 -17,208 -19,436 -15,884 -14,974 22.95%
NP 59,680 55,237 49,786 47,528 54,992 46,901 45,240 20.22%
-
NP to SH 59,680 55,237 49,786 47,528 54,992 46,901 45,240 20.22%
-
Tax Rate 25.50% 26.06% 25.92% 26.58% 26.11% 25.30% 24.87% -
Total Cost 2,710,934 2,727,930 2,653,898 2,527,500 2,570,826 2,436,356 2,420,512 7.82%
-
Net Worth 410,038 402,907 385,228 389,055 374,851 360,572 348,076 11.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 22,106 11,885 - - 20,349 7,140 5,355 156.67%
Div Payout % 37.04% 21.52% - - 37.00% 15.22% 11.84% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 410,038 402,907 385,228 389,055 374,851 360,572 348,076 11.50%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 180,000 58.53%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.15% 1.98% 1.84% 1.85% 2.09% 1.89% 1.83% -
ROE 14.55% 13.71% 12.92% 12.22% 14.67% 13.01% 13.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 777.05 780.57 757.99 721.43 735.52 695.59 1,381.37 -31.78%
EPS 16.70 15.47 14.00 13.20 15.40 13.20 25.40 -24.33%
DPS 6.20 3.33 0.00 0.00 5.70 2.00 3.00 62.03%
NAPS 1.15 1.13 1.08 1.09 1.05 1.01 1.95 -29.60%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 769.62 773.10 751.02 715.29 729.39 689.79 684.93 8.05%
EPS 16.58 15.34 13.83 13.20 15.28 13.03 12.57 20.21%
DPS 6.14 3.30 0.00 0.00 5.65 1.98 1.49 156.37%
NAPS 1.139 1.1192 1.0701 1.0807 1.0413 1.0016 0.9669 11.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.17 1.07 1.04 1.19 1.24 1.37 2.62 -
P/RPS 0.15 0.14 0.14 0.16 0.17 0.20 0.19 -14.54%
P/EPS 6.99 6.91 7.45 8.94 8.05 10.43 10.34 -22.91%
EY 14.31 14.48 13.42 11.19 12.42 9.59 9.67 29.76%
DY 5.30 3.12 0.00 0.00 4.60 1.46 1.15 176.17%
P/NAPS 1.02 0.95 0.96 1.09 1.18 1.36 1.34 -16.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 23/11/22 23/08/22 18/05/22 22/02/22 11/11/21 19/08/21 -
Price 1.25 1.15 1.04 1.16 1.20 1.39 1.39 -
P/RPS 0.16 0.15 0.14 0.16 0.16 0.20 0.10 36.68%
P/EPS 7.47 7.42 7.45 8.71 7.79 10.58 5.48 22.87%
EY 13.39 13.47 13.42 11.48 12.84 9.45 18.23 -18.54%
DY 4.96 2.90 0.00 0.00 4.75 1.44 2.16 73.79%
P/NAPS 1.09 1.02 0.96 1.06 1.14 1.38 0.71 32.97%

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