[VSTECS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 11.08%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,682,931 1,619,361 1,632,323 1,687,442 1,697,391 1,786,737 1,855,030 -6.30%
PBT 35,890 33,084 32,799 36,951 33,945 34,942 35,643 0.46%
Tax -9,315 -8,592 -8,171 -9,080 -8,853 -9,114 -9,375 -0.42%
NP 26,575 24,492 24,628 27,871 25,092 25,828 26,268 0.77%
-
NP to SH 26,575 24,492 24,628 27,871 25,092 25,828 26,268 0.77%
-
Tax Rate 25.95% 25.97% 24.91% 24.57% 26.08% 26.08% 26.30% -
Total Cost 1,656,356 1,594,869 1,607,695 1,659,571 1,672,299 1,760,909 1,828,762 -6.40%
-
Net Worth 293,391 291,600 288,000 284,400 277,199 277,199 271,799 5.24%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,000 9,000 9,000 9,000 9,000 9,000 9,000 0.00%
Div Payout % 33.87% 36.75% 36.54% 32.29% 35.87% 34.85% 34.26% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 293,391 291,600 288,000 284,400 277,199 277,199 271,799 5.24%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.58% 1.51% 1.51% 1.65% 1.48% 1.45% 1.42% -
ROE 9.06% 8.40% 8.55% 9.80% 9.05% 9.32% 9.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 934.99 899.65 906.85 937.47 943.00 992.63 1,030.57 -6.29%
EPS 14.76 13.61 13.68 15.48 13.94 14.35 14.59 0.77%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.63 1.62 1.60 1.58 1.54 1.54 1.51 5.24%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 467.48 449.82 453.42 468.73 471.50 496.32 515.29 -6.30%
EPS 7.38 6.80 6.84 7.74 6.97 7.17 7.30 0.73%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.815 0.81 0.80 0.79 0.77 0.77 0.755 5.24%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.00 0.985 0.96 1.03 1.05 1.14 1.22 -
P/RPS 0.11 0.11 0.11 0.11 0.11 0.11 0.12 -5.65%
P/EPS 6.77 7.24 7.02 6.65 7.53 7.94 8.36 -13.15%
EY 14.76 13.81 14.25 15.03 13.28 12.59 11.96 15.09%
DY 5.00 5.08 5.21 4.85 4.76 4.39 4.10 14.18%
P/NAPS 0.61 0.61 0.60 0.65 0.68 0.74 0.81 -17.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 16/05/19 21/02/19 08/11/18 08/08/18 17/05/18 28/02/18 -
Price 1.09 1.02 1.00 0.985 1.01 1.20 1.26 -
P/RPS 0.12 0.11 0.11 0.11 0.11 0.12 0.12 0.00%
P/EPS 7.38 7.50 7.31 6.36 7.25 8.36 8.63 -9.93%
EY 13.55 13.34 13.68 15.72 13.80 11.96 11.58 11.07%
DY 4.59 4.90 5.00 5.08 4.95 4.17 3.97 10.18%
P/NAPS 0.67 0.63 0.63 0.62 0.66 0.78 0.83 -13.33%

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