[VSTECS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 77.88%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 821,494 372,672 1,802,283 1,260,188 800,616 378,833 1,632,323 -36.75%
PBT 18,090 8,781 39,305 25,351 14,649 6,134 32,799 -32.77%
Tax -4,278 -1,992 -9,712 -6,492 -4,047 -1,889 -8,171 -35.06%
NP 13,812 6,789 29,593 18,859 10,602 4,245 24,628 -32.01%
-
NP to SH 13,812 6,789 29,593 18,859 10,602 4,245 24,628 -32.01%
-
Tax Rate 23.65% 22.69% 24.71% 25.61% 27.63% 30.80% 24.91% -
Total Cost 807,682 365,883 1,772,690 1,241,329 790,014 374,588 1,607,695 -36.83%
-
Net Worth 315,946 313,278 306,243 301,092 293,391 291,600 288,000 6.37%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 9,849 4,480 - - 9,000 -
Div Payout % - - 33.28% 23.76% - - 36.54% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 315,946 313,278 306,243 301,092 293,391 291,600 288,000 6.37%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.68% 1.82% 1.64% 1.50% 1.32% 1.12% 1.51% -
ROE 4.37% 2.17% 9.66% 6.26% 3.61% 1.46% 8.55% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 460.22 208.18 1,006.36 703.14 444.80 210.46 906.85 -36.40%
EPS 7.70 3.80 16.50 10.50 5.90 2.40 13.70 -31.91%
DPS 0.00 0.00 5.50 2.50 0.00 0.00 5.00 -
NAPS 1.77 1.75 1.71 1.68 1.63 1.62 1.60 6.97%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 228.19 103.52 500.63 350.05 222.39 105.23 453.42 -36.75%
EPS 3.84 1.89 8.22 5.24 2.95 1.18 6.84 -31.97%
DPS 0.00 0.00 2.74 1.24 0.00 0.00 2.50 -
NAPS 0.8776 0.8702 0.8507 0.8364 0.815 0.81 0.80 6.37%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.47 0.94 1.44 1.02 1.00 0.985 0.96 -
P/RPS 0.32 0.45 0.14 0.15 0.22 0.47 0.11 103.91%
P/EPS 19.00 24.79 8.71 9.69 16.98 41.77 7.02 94.33%
EY 5.26 4.03 11.48 10.32 5.89 2.39 14.25 -48.57%
DY 0.00 0.00 3.82 2.45 0.00 0.00 5.21 -
P/NAPS 0.83 0.54 0.84 0.61 0.61 0.61 0.60 24.17%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 16/05/19 21/02/19 -
Price 2.33 1.29 1.39 1.06 1.09 1.02 1.00 -
P/RPS 0.51 0.62 0.14 0.15 0.25 0.48 0.11 178.30%
P/EPS 30.11 34.02 8.41 10.07 18.51 43.25 7.31 157.17%
EY 3.32 2.94 11.89 9.93 5.40 2.31 13.68 -61.12%
DY 0.00 0.00 3.96 2.36 0.00 0.00 5.00 -
P/NAPS 1.32 0.74 0.81 0.63 0.67 0.63 0.63 63.81%

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