[VSTECS] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 97.56%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 378,833 1,632,323 1,186,219 750,008 391,795 1,855,030 1,353,807 -57.25%
PBT 6,134 32,799 21,776 11,558 5,849 35,643 20,468 -55.24%
Tax -1,889 -8,171 -5,455 -2,903 -1,468 -9,375 -5,750 -52.42%
NP 4,245 24,628 16,321 8,655 4,381 26,268 14,718 -56.37%
-
NP to SH 4,245 24,628 16,321 8,655 4,381 26,268 14,718 -56.37%
-
Tax Rate 30.80% 24.91% 25.05% 25.12% 25.10% 26.30% 28.09% -
Total Cost 374,588 1,607,695 1,169,898 741,353 387,414 1,828,762 1,339,089 -57.26%
-
Net Worth 291,600 288,000 284,400 277,199 277,199 271,799 264,600 6.69%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 9,000 4,500 - - 9,000 4,500 -
Div Payout % - 36.54% 27.57% - - 34.26% 30.57% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 291,600 288,000 284,400 277,199 277,199 271,799 264,600 6.69%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.12% 1.51% 1.38% 1.15% 1.12% 1.42% 1.09% -
ROE 1.46% 8.55% 5.74% 3.12% 1.58% 9.66% 5.56% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 210.46 906.85 659.01 416.67 217.66 1,030.57 752.12 -57.25%
EPS 2.40 13.70 9.10 4.80 2.40 14.60 8.20 -55.95%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.50 -
NAPS 1.62 1.60 1.58 1.54 1.54 1.51 1.47 6.69%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 105.23 453.42 329.51 208.34 108.83 515.29 376.06 -57.25%
EPS 1.18 6.84 4.53 2.40 1.22 7.30 4.09 -56.37%
DPS 0.00 2.50 1.25 0.00 0.00 2.50 1.25 -
NAPS 0.81 0.80 0.79 0.77 0.77 0.755 0.735 6.69%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.985 0.96 1.03 1.05 1.14 1.22 1.39 -
P/RPS 0.47 0.11 0.16 0.25 0.52 0.12 0.18 89.73%
P/EPS 41.77 7.02 11.36 21.84 46.84 8.36 17.00 82.18%
EY 2.39 14.25 8.80 4.58 2.13 11.96 5.88 -45.15%
DY 0.00 5.21 2.43 0.00 0.00 4.10 1.80 -
P/NAPS 0.61 0.60 0.65 0.68 0.74 0.81 0.95 -25.59%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 02/11/17 -
Price 1.02 1.00 0.985 1.01 1.20 1.26 1.37 -
P/RPS 0.48 0.11 0.15 0.24 0.55 0.12 0.18 92.41%
P/EPS 43.25 7.31 10.86 21.01 49.30 8.63 16.75 88.32%
EY 2.31 13.68 9.21 4.76 2.03 11.58 5.97 -46.93%
DY 0.00 5.00 2.54 0.00 0.00 3.97 1.82 -
P/NAPS 0.63 0.63 0.62 0.66 0.78 0.83 0.93 -22.88%

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