[VSTECS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 56.92%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,357,862 821,494 372,672 1,802,283 1,260,188 800,616 378,833 133.66%
PBT 31,605 18,090 8,781 39,305 25,351 14,649 6,134 197.42%
Tax -7,698 -4,278 -1,992 -9,712 -6,492 -4,047 -1,889 154.47%
NP 23,907 13,812 6,789 29,593 18,859 10,602 4,245 215.54%
-
NP to SH 23,907 13,812 6,789 29,593 18,859 10,602 4,245 215.54%
-
Tax Rate 24.36% 23.65% 22.69% 24.71% 25.61% 27.63% 30.80% -
Total Cost 1,333,955 807,682 365,883 1,772,690 1,241,329 790,014 374,588 132.65%
-
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,462 - - 9,849 4,480 - - -
Div Payout % 18.67% - - 33.28% 23.76% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 326,656 315,946 313,278 306,243 301,092 293,391 291,600 7.83%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.76% 1.68% 1.82% 1.64% 1.50% 1.32% 1.12% -
ROE 7.32% 4.37% 2.17% 9.66% 6.26% 3.61% 1.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 760.70 460.22 208.18 1,006.36 703.14 444.80 210.46 134.97%
EPS 13.40 7.70 3.80 16.50 10.50 5.90 2.40 213.73%
DPS 2.50 0.00 0.00 5.50 2.50 0.00 0.00 -
NAPS 1.83 1.77 1.75 1.71 1.68 1.63 1.62 8.44%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 377.18 228.19 103.52 500.63 350.05 222.39 105.23 133.66%
EPS 6.64 3.84 1.89 8.22 5.24 2.95 1.18 215.37%
DPS 1.24 0.00 0.00 2.74 1.24 0.00 0.00 -
NAPS 0.9074 0.8776 0.8702 0.8507 0.8364 0.815 0.81 7.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.99 1.47 0.94 1.44 1.02 1.00 0.985 -
P/RPS 0.26 0.32 0.45 0.14 0.15 0.22 0.47 -32.53%
P/EPS 14.86 19.00 24.79 8.71 9.69 16.98 41.77 -49.69%
EY 6.73 5.26 4.03 11.48 10.32 5.89 2.39 99.03%
DY 1.26 0.00 0.00 3.82 2.45 0.00 0.00 -
P/NAPS 1.09 0.83 0.54 0.84 0.61 0.61 0.61 47.09%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 05/11/20 13/08/20 17/06/20 20/02/20 07/11/19 08/08/19 16/05/19 -
Price 2.07 2.33 1.29 1.39 1.06 1.09 1.02 -
P/RPS 0.27 0.51 0.62 0.14 0.15 0.25 0.48 -31.78%
P/EPS 15.46 30.11 34.02 8.41 10.07 18.51 43.25 -49.53%
EY 6.47 3.32 2.94 11.89 9.93 5.40 2.31 98.32%
DY 1.21 0.00 0.00 3.96 2.36 0.00 0.00 -
P/NAPS 1.13 1.32 0.74 0.81 0.63 0.67 0.63 47.46%

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