[VSTECS] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.16%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,625,818 2,522,070 2,428,871 2,313,794 2,017,489 1,899,957 1,823,161 27.44%
PBT 74,428 63,962 60,495 56,730 48,478 45,559 42,746 44.58%
Tax -19,436 -15,912 -14,906 -14,005 -11,697 -10,918 -9,943 56.14%
NP 54,992 48,050 45,589 42,725 36,781 34,641 32,803 40.98%
-
NP to SH 54,992 48,050 45,589 42,725 36,781 34,641 32,803 40.98%
-
Tax Rate 26.11% 24.88% 24.64% 24.69% 24.13% 23.96% 23.26% -
Total Cost 2,570,826 2,474,020 2,383,282 2,271,069 1,980,708 1,865,316 1,790,358 27.19%
-
Net Worth 374,851 360,572 348,076 346,291 333,796 326,656 315,946 12.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,671 10,710 15,172 12,495 12,495 9,835 9,853 47.45%
Div Payout % 32.13% 22.29% 33.28% 29.25% 33.97% 28.39% 30.04% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 374,851 360,572 348,076 346,291 333,796 326,656 315,946 12.03%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.09% 1.91% 1.88% 1.85% 1.82% 1.82% 1.80% -
ROE 14.67% 13.33% 13.10% 12.34% 11.02% 10.60% 10.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 735.52 706.46 1,360.70 1,296.24 1,130.24 1,064.40 1,021.37 -19.61%
EPS 15.40 13.46 25.54 23.94 20.61 19.41 18.38 -11.09%
DPS 4.95 3.00 8.50 7.00 7.00 5.50 5.50 -6.76%
NAPS 1.05 1.01 1.95 1.94 1.87 1.83 1.77 -29.33%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 729.39 700.58 674.69 642.72 560.41 527.77 506.43 27.44%
EPS 15.28 13.35 12.66 11.87 10.22 9.62 9.11 41.03%
DPS 4.91 2.98 4.21 3.47 3.47 2.73 2.74 47.37%
NAPS 1.0413 1.0016 0.9669 0.9619 0.9272 0.9074 0.8776 12.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.37 2.62 2.40 2.01 1.99 1.47 -
P/RPS 0.17 0.19 0.19 0.19 0.18 0.19 0.14 13.77%
P/EPS 8.05 10.18 10.26 10.03 9.75 10.25 8.00 0.41%
EY 12.42 9.82 9.75 9.97 10.25 9.75 12.50 -0.42%
DY 3.99 2.19 3.24 2.92 3.48 2.76 3.74 4.39%
P/NAPS 1.18 1.36 1.34 1.24 1.07 1.09 0.83 26.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 11/11/21 19/08/21 19/05/21 25/02/21 05/11/20 13/08/20 -
Price 1.20 1.39 1.39 2.55 2.83 2.07 2.33 -
P/RPS 0.16 0.20 0.10 0.20 0.25 0.19 0.23 -21.43%
P/EPS 7.79 10.33 5.44 10.65 13.73 10.67 12.68 -27.66%
EY 12.84 9.68 18.37 9.39 7.28 9.38 7.89 38.23%
DY 4.13 2.16 6.12 2.75 2.47 2.66 2.36 45.07%
P/NAPS 1.14 1.38 0.71 1.31 1.51 1.13 1.32 -9.28%

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