[VSTECS] QoQ TTM 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- 14.45%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,850,751 2,744,784 2,600,598 2,625,818 2,522,070 2,428,871 2,313,794 14.91%
PBT 83,367 77,922 73,579 74,428 63,962 60,495 56,730 29.22%
Tax -22,123 -20,657 -19,438 -19,436 -15,912 -14,906 -14,005 35.59%
NP 61,244 57,265 54,141 54,992 48,050 45,589 42,725 27.10%
-
NP to SH 61,244 57,265 54,141 54,992 48,050 45,589 42,725 27.10%
-
Tax Rate 26.54% 26.51% 26.42% 26.11% 24.88% 24.64% 24.69% -
Total Cost 2,789,507 2,687,519 2,546,457 2,570,826 2,474,020 2,383,282 2,271,069 14.67%
-
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 23,907 14,994 17,671 17,671 10,710 15,172 12,495 54.05%
Div Payout % 39.04% 26.18% 32.64% 32.13% 22.29% 33.28% 29.25% -
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 2.15% 2.09% 2.08% 2.09% 1.91% 1.88% 1.85% -
ROE 15.20% 14.87% 13.92% 14.67% 13.33% 13.10% 12.34% -
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 799.53 769.51 728.60 735.52 706.46 1,360.70 1,296.24 -27.51%
EPS 17.18 16.05 15.17 15.40 13.46 25.54 23.94 -19.82%
DPS 6.70 4.20 4.95 4.95 3.00 8.50 7.00 -2.87%
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 791.88 762.44 722.39 729.39 700.58 674.69 642.72 14.91%
EPS 17.01 15.91 15.04 15.28 13.35 12.66 11.87 27.07%
DPS 6.64 4.17 4.91 4.91 2.98 4.21 3.47 54.07%
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 0.13 0.14 0.16 0.17 0.19 0.19 0.19 -22.33%
P/EPS 6.23 6.48 7.85 8.05 10.18 10.26 10.03 -27.18%
EY 16.05 15.44 12.75 12.42 9.82 9.75 9.97 37.31%
DY 6.26 4.04 4.16 3.99 2.19 3.24 2.92 66.18%
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 0.14 0.14 0.16 0.16 0.20 0.10 0.20 -21.14%
P/EPS 6.70 6.48 7.65 7.79 10.33 5.44 10.65 -26.55%
EY 14.94 15.44 13.08 12.84 9.68 18.37 9.39 36.24%
DY 5.83 4.04 4.27 4.13 2.16 6.12 2.75 64.95%
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