[VSTECS] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -18.66%
YoY- -23.02%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 624,393 616,363 807,245 646,407 608,791 664,742 683,238 -5.83%
PBT 20,179 18,869 24,917 17,259 20,731 19,889 24,084 -11.13%
Tax -4,933 -4,548 -717 -4,530 -5,081 -5,042 -5,832 -10.56%
NP 15,246 14,321 24,200 12,729 15,650 14,847 18,252 -11.31%
-
NP to SH 15,246 14,321 24,200 12,729 15,650 14,847 18,252 -11.31%
-
Tax Rate 24.45% 24.10% 2.88% 26.25% 24.51% 25.35% 24.22% -
Total Cost 609,147 602,042 783,045 633,678 593,141 649,895 664,986 -5.68%
-
Net Worth 470,652 470,652 456,390 442,128 427,866 424,300 410,038 9.63%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 14,618 8,913 - - 13,192 -
Div Payout % - - 60.41% 70.03% - - 72.28% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 470,652 470,652 456,390 442,128 427,866 424,300 410,038 9.63%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.44% 2.32% 3.00% 1.97% 2.57% 2.23% 2.67% -
ROE 3.24% 3.04% 5.30% 2.88% 3.66% 3.50% 4.45% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 175.12 172.87 226.40 181.29 170.74 186.43 191.62 -5.83%
EPS 4.30 4.00 6.80 3.60 4.40 4.20 5.10 -10.76%
DPS 0.00 0.00 4.10 2.50 0.00 0.00 3.70 -
NAPS 1.32 1.32 1.28 1.24 1.20 1.19 1.15 9.63%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 173.44 171.21 224.23 179.56 169.11 184.65 189.79 -5.83%
EPS 4.24 3.98 6.72 3.54 4.35 4.12 5.07 -11.24%
DPS 0.00 0.00 4.06 2.48 0.00 0.00 3.66 -
NAPS 1.3074 1.3074 1.2678 1.2281 1.1885 1.1786 1.139 9.63%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.20 2.54 1.32 1.35 1.36 1.37 1.17 -
P/RPS 2.40 1.47 0.58 0.74 0.80 0.73 0.61 149.43%
P/EPS 98.22 63.24 19.45 37.82 30.98 32.90 22.86 164.52%
EY 1.02 1.58 5.14 2.64 3.23 3.04 4.38 -62.18%
DY 0.00 0.00 3.11 1.85 0.00 0.00 3.16 -
P/NAPS 3.18 1.92 1.03 1.09 1.13 1.15 1.02 113.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 14/08/24 15/05/24 27/02/24 15/11/23 16/08/23 17/05/23 21/02/23 -
Price 3.52 3.35 1.50 1.35 1.38 1.38 1.25 -
P/RPS 2.01 1.94 0.66 0.74 0.81 0.74 0.65 112.39%
P/EPS 82.32 83.41 22.10 37.82 31.44 33.14 24.42 124.98%
EY 1.21 1.20 4.52 2.64 3.18 3.02 4.10 -55.70%
DY 0.00 0.00 2.73 1.85 0.00 0.00 2.96 -
P/NAPS 2.67 2.54 1.17 1.09 1.15 1.16 1.09 81.81%

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