[VSTECS] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
05-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 5.6%
YoY- 27.52%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 2,428,871 2,313,794 2,017,489 1,899,957 1,823,161 1,796,122 1,802,283 22.02%
PBT 60,495 56,730 48,478 45,559 42,746 41,952 39,305 33.34%
Tax -14,906 -14,005 -11,697 -10,918 -9,943 -9,815 -9,712 33.09%
NP 45,589 42,725 36,781 34,641 32,803 32,137 29,593 33.42%
-
NP to SH 45,589 42,725 36,781 34,641 32,803 32,137 29,593 33.42%
-
Tax Rate 24.64% 24.69% 24.13% 23.96% 23.26% 23.40% 24.71% -
Total Cost 2,383,282 2,271,069 1,980,708 1,865,316 1,790,358 1,763,985 1,772,690 21.83%
-
Net Worth 348,076 346,291 333,796 326,656 315,946 313,278 306,243 8.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 15,172 12,495 12,495 9,835 9,853 9,853 9,853 33.38%
Div Payout % 33.28% 29.25% 33.97% 28.39% 30.04% 30.66% 33.30% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 348,076 346,291 333,796 326,656 315,946 313,278 306,243 8.91%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.88% 1.85% 1.82% 1.82% 1.80% 1.79% 1.64% -
ROE 13.10% 12.34% 11.02% 10.60% 10.38% 10.26% 9.66% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,360.70 1,296.24 1,130.24 1,064.40 1,021.37 1,003.33 1,006.36 22.29%
EPS 25.54 23.94 20.61 19.41 18.38 17.95 16.52 33.73%
DPS 8.50 7.00 7.00 5.50 5.50 5.50 5.50 33.70%
NAPS 1.95 1.94 1.87 1.83 1.77 1.75 1.71 9.15%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 674.69 642.72 560.41 527.77 506.43 498.92 500.63 22.03%
EPS 12.66 11.87 10.22 9.62 9.11 8.93 8.22 33.39%
DPS 4.21 3.47 3.47 2.73 2.74 2.74 2.74 33.18%
NAPS 0.9669 0.9619 0.9272 0.9074 0.8776 0.8702 0.8507 8.91%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.62 2.40 2.01 1.99 1.47 0.94 1.44 -
P/RPS 0.19 0.19 0.18 0.19 0.14 0.09 0.14 22.60%
P/EPS 10.26 10.03 9.75 10.25 8.00 5.24 8.71 11.54%
EY 9.75 9.97 10.25 9.75 12.50 19.10 11.48 -10.32%
DY 3.24 2.92 3.48 2.76 3.74 5.85 3.82 -10.40%
P/NAPS 1.34 1.24 1.07 1.09 0.83 0.54 0.84 36.56%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 17/06/20 20/02/20 -
Price 1.39 2.55 2.83 2.07 2.33 1.29 1.39 -
P/RPS 0.10 0.20 0.25 0.19 0.23 0.13 0.14 -20.11%
P/EPS 5.44 10.65 13.73 10.67 12.68 7.19 8.41 -25.22%
EY 18.37 9.39 7.28 9.38 7.89 13.92 11.89 33.68%
DY 6.12 2.75 2.47 2.66 2.36 4.26 3.96 33.70%
P/NAPS 0.71 1.31 1.51 1.13 1.32 0.74 0.81 -8.41%

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