[VSTECS] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -62.07%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 446,104 436,211 358,213 391,795 501,223 446,160 447,559 -0.21%
PBT 11,023 10,218 5,709 5,849 15,175 7,212 6,706 39.15%
Tax -2,716 -2,552 -1,435 -1,468 -3,625 -2,325 -1,696 36.76%
NP 8,307 7,666 4,274 4,381 11,550 4,887 5,010 39.96%
-
NP to SH 8,307 7,666 4,274 4,381 11,550 4,887 5,010 39.96%
-
Tax Rate 24.64% 24.98% 25.14% 25.10% 23.89% 32.24% 25.29% -
Total Cost 437,797 428,545 353,939 387,414 489,673 441,273 442,549 -0.71%
-
Net Worth 288,000 284,400 277,199 277,199 271,799 264,600 261,000 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,500 4,500 - - 4,500 4,500 - -
Div Payout % 54.17% 58.70% - - 38.96% 92.08% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 288,000 284,400 277,199 277,199 271,799 264,600 261,000 6.76%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.86% 1.76% 1.19% 1.12% 2.30% 1.10% 1.12% -
ROE 2.88% 2.70% 1.54% 1.58% 4.25% 1.85% 1.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 247.84 242.34 199.01 217.66 278.46 247.87 248.64 -0.21%
EPS 4.60 4.30 2.40 2.40 6.40 2.70 2.80 39.10%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.60 1.58 1.54 1.54 1.51 1.47 1.45 6.76%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 123.92 121.17 99.50 108.83 139.23 123.93 124.32 -0.21%
EPS 2.31 2.13 1.19 1.22 3.21 1.36 1.39 40.17%
DPS 1.25 1.25 0.00 0.00 1.25 1.25 0.00 -
NAPS 0.80 0.79 0.77 0.77 0.755 0.735 0.725 6.76%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.96 1.03 1.05 1.14 1.22 1.39 1.46 -
P/RPS 0.39 0.43 0.53 0.52 0.44 0.56 0.59 -24.06%
P/EPS 20.80 24.18 44.22 46.84 19.01 51.20 52.46 -45.93%
EY 4.81 4.13 2.26 2.13 5.26 1.95 1.91 84.78%
DY 2.60 2.43 0.00 0.00 2.05 1.80 0.00 -
P/NAPS 0.60 0.65 0.68 0.74 0.81 0.95 1.01 -29.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 02/11/17 10/08/17 -
Price 1.00 0.985 1.01 1.20 1.26 1.37 1.45 -
P/RPS 0.40 0.41 0.51 0.55 0.45 0.55 0.58 -21.88%
P/EPS 21.67 23.13 42.54 49.30 19.64 50.46 52.10 -44.19%
EY 4.62 4.32 2.35 2.03 5.09 1.98 1.92 79.28%
DY 2.50 2.54 0.00 0.00 1.98 1.82 0.00 -
P/NAPS 0.63 0.62 0.66 0.78 0.83 0.93 1.00 -26.44%

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