[VSTECS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 88.57%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 800,616 378,833 1,632,323 1,186,219 750,008 391,795 1,855,030 -42.97%
PBT 14,649 6,134 32,799 21,776 11,558 5,849 35,643 -44.81%
Tax -4,047 -1,889 -8,171 -5,455 -2,903 -1,468 -9,375 -42.96%
NP 10,602 4,245 24,628 16,321 8,655 4,381 26,268 -45.47%
-
NP to SH 10,602 4,245 24,628 16,321 8,655 4,381 26,268 -45.47%
-
Tax Rate 27.63% 30.80% 24.91% 25.05% 25.12% 25.10% 26.30% -
Total Cost 790,014 374,588 1,607,695 1,169,898 741,353 387,414 1,828,762 -42.94%
-
Net Worth 293,391 291,600 288,000 284,400 277,199 277,199 271,799 5.24%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 9,000 4,500 - - 9,000 -
Div Payout % - - 36.54% 27.57% - - 34.26% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 293,391 291,600 288,000 284,400 277,199 277,199 271,799 5.24%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.32% 1.12% 1.51% 1.38% 1.15% 1.12% 1.42% -
ROE 3.61% 1.46% 8.55% 5.74% 3.12% 1.58% 9.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 444.80 210.46 906.85 659.01 416.67 217.66 1,030.57 -42.97%
EPS 5.90 2.40 13.70 9.10 4.80 2.40 14.60 -45.43%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 1.63 1.62 1.60 1.58 1.54 1.54 1.51 5.24%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 222.39 105.23 453.42 329.51 208.34 108.83 515.29 -42.97%
EPS 2.95 1.18 6.84 4.53 2.40 1.22 7.30 -45.43%
DPS 0.00 0.00 2.50 1.25 0.00 0.00 2.50 -
NAPS 0.815 0.81 0.80 0.79 0.77 0.77 0.755 5.24%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.00 0.985 0.96 1.03 1.05 1.14 1.22 -
P/RPS 0.22 0.47 0.11 0.16 0.25 0.52 0.12 49.96%
P/EPS 16.98 41.77 7.02 11.36 21.84 46.84 8.36 60.58%
EY 5.89 2.39 14.25 8.80 4.58 2.13 11.96 -37.71%
DY 0.00 0.00 5.21 2.43 0.00 0.00 4.10 -
P/NAPS 0.61 0.61 0.60 0.65 0.68 0.74 0.81 -17.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 -
Price 1.09 1.02 1.00 0.985 1.01 1.20 1.26 -
P/RPS 0.25 0.48 0.11 0.15 0.24 0.55 0.12 63.33%
P/EPS 18.51 43.25 7.31 10.86 21.01 49.30 8.63 66.54%
EY 5.40 2.31 13.68 9.21 4.76 2.03 11.58 -39.94%
DY 0.00 0.00 5.00 2.54 0.00 0.00 3.97 -
P/NAPS 0.67 0.63 0.63 0.62 0.66 0.78 0.83 -13.33%

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