[VSTECS] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -31.05%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,575,028 2,675,908 1,490,688 1,515,332 1,567,180 1,827,148 1,738,860 6.75%
PBT 64,736 68,132 35,124 24,536 23,396 26,200 27,936 15.02%
Tax -17,208 -17,200 -7,968 -7,556 -5,872 -6,916 -7,448 14.97%
NP 47,528 50,932 27,156 16,980 17,524 19,284 20,488 15.04%
-
NP to SH 47,528 50,932 27,156 16,980 17,524 19,284 20,488 15.04%
-
Tax Rate 26.58% 25.25% 22.69% 30.80% 25.10% 26.40% 26.66% -
Total Cost 2,527,500 2,624,976 1,463,532 1,498,352 1,549,656 1,807,864 1,718,372 6.63%
-
Net Worth 389,055 346,291 313,278 291,600 277,199 261,000 241,200 8.29%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 389,055 346,291 313,278 291,600 277,199 261,000 241,200 8.29%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.85% 1.90% 1.82% 1.12% 1.12% 1.06% 1.18% -
ROE 12.22% 14.71% 8.67% 5.82% 6.32% 7.39% 8.49% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 721.43 1,499.10 832.71 841.85 870.66 1,015.08 966.03 -4.74%
EPS 13.20 28.40 15.20 9.60 9.60 10.80 11.20 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.94 1.75 1.62 1.54 1.45 1.34 -3.38%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 715.29 743.31 414.08 420.93 435.33 507.54 483.02 6.75%
EPS 13.20 14.15 7.54 4.72 4.87 5.36 5.69 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0807 0.9619 0.8702 0.81 0.77 0.725 0.67 8.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.19 2.40 0.94 0.985 1.14 1.54 1.71 -
P/RPS 0.16 0.16 0.11 0.12 0.13 0.15 0.18 -1.94%
P/EPS 8.94 8.41 6.20 10.44 11.71 14.37 15.02 -8.28%
EY 11.19 11.89 16.14 9.58 8.54 6.96 6.66 9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.24 0.54 0.61 0.74 1.06 1.28 -2.64%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 18/05/22 19/05/21 17/06/20 16/05/19 17/05/18 18/05/17 05/05/16 -
Price 1.16 2.55 1.29 1.02 1.20 1.55 1.65 -
P/RPS 0.16 0.17 0.15 0.12 0.14 0.15 0.17 -1.00%
P/EPS 8.71 8.94 8.50 10.81 12.33 14.47 14.50 -8.14%
EY 11.48 11.19 11.76 9.25 8.11 6.91 6.90 8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.31 0.74 0.63 0.78 1.07 1.23 -2.44%

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