[VSTECS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -82.76%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,802,283 1,260,188 800,616 378,833 1,632,323 1,186,219 750,008 79.12%
PBT 39,305 25,351 14,649 6,134 32,799 21,776 11,558 125.63%
Tax -9,712 -6,492 -4,047 -1,889 -8,171 -5,455 -2,903 123.19%
NP 29,593 18,859 10,602 4,245 24,628 16,321 8,655 126.45%
-
NP to SH 29,593 18,859 10,602 4,245 24,628 16,321 8,655 126.45%
-
Tax Rate 24.71% 25.61% 27.63% 30.80% 24.91% 25.05% 25.12% -
Total Cost 1,772,690 1,241,329 790,014 374,588 1,607,695 1,169,898 741,353 78.53%
-
Net Worth 306,243 301,092 293,391 291,600 288,000 284,400 277,199 6.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,849 4,480 - - 9,000 4,500 - -
Div Payout % 33.28% 23.76% - - 36.54% 27.57% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 306,243 301,092 293,391 291,600 288,000 284,400 277,199 6.84%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.64% 1.50% 1.32% 1.12% 1.51% 1.38% 1.15% -
ROE 9.66% 6.26% 3.61% 1.46% 8.55% 5.74% 3.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,006.36 703.14 444.80 210.46 906.85 659.01 416.67 79.72%
EPS 16.50 10.50 5.90 2.40 13.70 9.10 4.80 127.25%
DPS 5.50 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 1.71 1.68 1.63 1.62 1.60 1.58 1.54 7.20%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 500.63 350.05 222.39 105.23 453.42 329.51 208.34 79.11%
EPS 8.22 5.24 2.95 1.18 6.84 4.53 2.40 126.70%
DPS 2.74 1.24 0.00 0.00 2.50 1.25 0.00 -
NAPS 0.8507 0.8364 0.815 0.81 0.80 0.79 0.77 6.85%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.44 1.02 1.00 0.985 0.96 1.03 1.05 -
P/RPS 0.14 0.15 0.22 0.47 0.11 0.16 0.25 -31.98%
P/EPS 8.71 9.69 16.98 41.77 7.02 11.36 21.84 -45.72%
EY 11.48 10.32 5.89 2.39 14.25 8.80 4.58 84.21%
DY 3.82 2.45 0.00 0.00 5.21 2.43 0.00 -
P/NAPS 0.84 0.61 0.61 0.61 0.60 0.65 0.68 15.08%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 07/11/19 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 -
Price 1.39 1.06 1.09 1.02 1.00 0.985 1.01 -
P/RPS 0.14 0.15 0.25 0.48 0.11 0.15 0.24 -30.11%
P/EPS 8.41 10.07 18.51 43.25 7.31 10.86 21.01 -45.59%
EY 11.89 9.93 5.40 2.31 13.68 9.21 4.76 83.79%
DY 3.96 2.36 0.00 0.00 5.00 2.54 0.00 -
P/NAPS 0.81 0.63 0.67 0.63 0.63 0.62 0.66 14.58%

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