[VSTECS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 27.0%
YoY- 24.38%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 841,764 646,407 735,534 629,567 536,368 459,572 436,211 11.56%
PBT 26,484 17,259 22,427 16,982 13,515 10,702 10,218 17.18%
Tax -6,908 -4,530 -5,892 -4,426 -3,420 -2,445 -2,552 18.03%
NP 19,576 12,729 16,535 12,556 10,095 8,257 7,666 16.89%
-
NP to SH 19,576 12,729 16,535 12,556 10,095 8,257 7,666 16.89%
-
Tax Rate 26.08% 26.25% 26.27% 26.06% 25.31% 22.85% 24.98% -
Total Cost 822,188 633,678 718,999 617,011 526,273 451,315 428,545 11.46%
-
Net Worth 496,799 442,128 402,907 360,572 326,656 301,092 284,400 9.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 10,079 8,913 8,913 - 4,462 4,480 4,500 14.37%
Div Payout % 51.49% 70.03% 53.91% - 44.21% 54.26% 58.70% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 496,799 442,128 402,907 360,572 326,656 301,092 284,400 9.73%
NOSH 360,000 360,000 360,000 360,000 180,000 180,000 180,000 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.33% 1.97% 2.25% 1.99% 1.88% 1.80% 1.76% -
ROE 3.94% 2.88% 4.10% 3.48% 3.09% 2.74% 2.70% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 233.82 181.29 206.29 176.35 300.48 256.43 242.34 -0.59%
EPS 5.50 3.60 4.60 3.50 5.70 4.60 4.30 4.18%
DPS 2.80 2.50 2.50 0.00 2.50 2.50 2.50 1.90%
NAPS 1.38 1.24 1.13 1.01 1.83 1.68 1.58 -2.22%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 233.82 179.56 204.32 174.88 148.99 127.66 121.17 11.56%
EPS 5.50 3.54 4.59 3.49 2.80 2.29 2.13 17.11%
DPS 2.80 2.48 2.48 0.00 1.24 1.24 1.25 14.37%
NAPS 1.38 1.2281 1.1192 1.0016 0.9074 0.8364 0.79 9.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.03 1.35 1.07 1.37 1.99 1.02 1.03 -
P/RPS 1.30 0.74 0.52 0.78 0.66 0.40 0.43 20.22%
P/EPS 55.72 37.82 23.07 38.95 35.19 22.14 24.18 14.91%
EY 1.79 2.64 4.33 2.57 2.84 4.52 4.13 -12.99%
DY 0.92 1.85 2.34 0.00 1.26 2.45 2.43 -14.93%
P/NAPS 2.20 1.09 0.95 1.36 1.09 0.61 0.65 22.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 13/11/24 15/11/23 23/11/22 11/11/21 05/11/20 07/11/19 08/11/18 -
Price 3.20 1.35 1.15 1.39 2.07 1.06 0.985 -
P/RPS 1.37 0.74 0.56 0.79 0.69 0.41 0.41 22.24%
P/EPS 58.85 37.82 24.80 39.52 36.60 23.01 23.13 16.82%
EY 1.70 2.64 4.03 2.53 2.73 4.35 4.32 -14.38%
DY 0.87 1.85 2.17 0.00 1.21 2.36 2.54 -16.33%
P/NAPS 2.32 1.09 1.02 1.38 1.13 0.63 0.62 24.57%

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