[VSTECS] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 57.82%
YoY- 53.92%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 735,534 708,085 643,757 763,375 629,567 563,899 668,977 6.52%
PBT 22,427 17,417 16,184 27,339 16,982 13,074 17,033 20.11%
Tax -5,892 -4,406 -4,302 -7,523 -4,426 -3,187 -4,300 23.34%
NP 16,535 13,011 11,882 19,816 12,556 9,887 12,733 19.00%
-
NP to SH 16,535 13,011 11,882 19,816 12,556 9,887 12,733 19.00%
-
Tax Rate 26.27% 25.30% 26.58% 27.52% 26.06% 24.38% 25.25% -
Total Cost 718,999 695,074 631,875 743,559 617,011 554,012 656,244 6.27%
-
Net Worth 402,907 385,228 389,055 374,851 360,572 348,076 346,291 10.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,913 - - 14,994 - 2,677 - -
Div Payout % 53.91% - - 75.67% - 27.08% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 402,907 385,228 389,055 374,851 360,572 348,076 346,291 10.61%
NOSH 360,000 360,000 360,000 360,000 360,000 180,000 180,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.25% 1.84% 1.85% 2.60% 1.99% 1.75% 1.90% -
ROE 4.10% 3.38% 3.05% 5.29% 3.48% 2.84% 3.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 206.29 198.51 180.36 213.83 176.35 315.91 374.77 -32.81%
EPS 4.60 3.60 3.30 5.60 3.50 5.50 7.10 -25.10%
DPS 2.50 0.00 0.00 4.20 0.00 1.50 0.00 -
NAPS 1.13 1.08 1.09 1.05 1.01 1.95 1.94 -30.23%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 204.32 196.69 178.82 212.05 174.88 156.64 185.83 6.52%
EPS 4.59 3.61 3.30 5.50 3.49 2.75 3.54 18.88%
DPS 2.48 0.00 0.00 4.17 0.00 0.74 0.00 -
NAPS 1.1192 1.0701 1.0807 1.0413 1.0016 0.9669 0.9619 10.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.07 1.04 1.19 1.24 1.37 2.62 2.40 -
P/RPS 0.52 0.52 0.66 0.58 0.78 0.83 0.64 -12.91%
P/EPS 23.07 28.51 35.75 22.34 38.95 47.30 33.65 -22.23%
EY 4.33 3.51 2.80 4.48 2.57 2.11 2.97 28.54%
DY 2.34 0.00 0.00 3.39 0.00 0.57 0.00 -
P/NAPS 0.95 0.96 1.09 1.18 1.36 1.34 1.24 -16.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 18/05/22 22/02/22 11/11/21 19/08/21 19/05/21 -
Price 1.15 1.04 1.16 1.20 1.39 1.39 2.55 -
P/RPS 0.56 0.52 0.64 0.56 0.79 0.44 0.68 -12.13%
P/EPS 24.80 28.51 34.85 21.62 39.52 25.10 35.75 -21.61%
EY 4.03 3.51 2.87 4.63 2.53 3.98 2.80 27.44%
DY 2.17 0.00 0.00 3.50 0.00 1.08 0.00 -
P/NAPS 1.02 0.96 1.06 1.14 1.38 0.71 1.31 -15.35%

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