[VSTECS] QoQ TTM 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- -5.83%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,694,408 2,678,806 2,727,185 2,603,178 2,692,305 2,791,599 2,770,614 -1.84%
PBT 81,224 81,776 82,796 81,963 87,131 83,817 80,112 0.92%
Tax -14,728 -14,876 -15,370 -20,485 -21,847 -21,172 -20,432 -19.62%
NP 66,496 66,900 67,426 61,478 65,284 62,645 59,680 7.48%
-
NP to SH 66,496 66,900 67,426 61,478 65,284 62,645 59,680 7.48%
-
Tax Rate 18.13% 18.19% 18.56% 24.99% 25.07% 25.26% 25.50% -
Total Cost 2,627,912 2,611,906 2,659,759 2,541,700 2,627,021 2,728,954 2,710,934 -2.05%
-
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 23,532 23,532 23,532 22,106 22,106 22,106 22,106 4.25%
Div Payout % 35.39% 35.18% 34.90% 35.96% 33.86% 35.29% 37.04% -
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 2.47% 2.50% 2.47% 2.36% 2.42% 2.24% 2.15% -
ROE 14.13% 14.21% 14.77% 13.91% 15.26% 14.76% 14.55% -
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 755.68 751.30 764.87 730.09 755.09 782.94 777.05 -1.84%
EPS 18.65 18.76 18.91 17.24 18.31 17.57 16.74 7.47%
DPS 6.60 6.60 6.60 6.20 6.20 6.20 6.20 4.26%
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 748.45 744.11 757.55 723.11 747.86 775.44 769.62 -1.84%
EPS 18.47 18.58 18.73 17.08 18.13 17.40 16.58 7.46%
DPS 6.54 6.54 6.54 6.14 6.14 6.14 6.14 4.30%
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 0.56 0.34 0.17 0.18 0.18 0.17 0.15 140.84%
P/EPS 22.52 13.54 6.98 7.83 7.43 7.80 6.99 118.29%
EY 4.44 7.39 14.33 12.77 13.46 12.82 14.31 -54.20%
DY 1.57 2.60 5.00 4.59 4.56 4.53 5.30 -55.59%
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 0.47 0.45 0.20 0.18 0.18 0.18 0.16 105.24%
P/EPS 18.87 17.85 7.93 7.83 7.54 7.85 7.47 85.58%
EY 5.30 5.60 12.61 12.77 13.27 12.73 13.39 -46.12%
DY 1.88 1.97 4.40 4.59 4.49 4.49 4.96 -47.65%
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