[VSTECS] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 11.08%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,522,070 1,899,957 1,706,292 1,687,442 1,905,386 1,768,353 1,858,221 5.21%
PBT 63,962 45,559 36,374 36,951 37,187 37,397 42,962 6.85%
Tax -15,912 -10,918 -9,208 -9,080 -9,892 -9,489 -10,967 6.39%
NP 48,050 34,641 27,166 27,871 27,295 27,908 31,995 7.00%
-
NP to SH 48,050 34,641 27,166 27,871 27,295 27,908 31,995 7.00%
-
Tax Rate 24.88% 23.96% 25.31% 24.57% 26.60% 25.37% 25.53% -
Total Cost 2,474,020 1,865,316 1,679,126 1,659,571 1,878,091 1,740,445 1,826,226 5.18%
-
Net Worth 360,572 326,656 301,092 284,400 264,600 248,399 241,200 6.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,710 9,835 8,980 9,000 9,900 10,800 19,800 -9.72%
Div Payout % 22.29% 28.39% 33.06% 32.29% 36.27% 38.70% 61.88% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 360,572 326,656 301,092 284,400 264,600 248,399 241,200 6.92%
NOSH 360,000 180,000 180,000 180,000 180,000 180,000 180,000 12.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.91% 1.82% 1.59% 1.65% 1.43% 1.58% 1.72% -
ROE 13.33% 10.60% 9.02% 9.80% 10.32% 11.24% 13.26% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 706.46 1,064.40 952.06 937.47 1,058.55 982.42 1,032.35 -6.12%
EPS 13.46 19.41 15.16 15.48 15.16 15.50 17.78 -4.52%
DPS 3.00 5.50 5.00 5.00 5.50 6.00 11.00 -19.45%
NAPS 1.01 1.83 1.68 1.58 1.47 1.38 1.34 -4.59%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 700.58 527.77 473.97 468.73 529.27 491.21 516.17 5.21%
EPS 13.35 9.62 7.55 7.74 7.58 7.75 8.89 7.00%
DPS 2.98 2.73 2.49 2.50 2.75 3.00 5.50 -9.70%
NAPS 1.0016 0.9074 0.8364 0.79 0.735 0.69 0.67 6.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.37 1.99 1.02 1.03 1.39 1.48 1.44 -
P/RPS 0.19 0.19 0.11 0.11 0.13 0.15 0.14 5.21%
P/EPS 10.18 10.25 6.73 6.65 9.17 9.55 8.10 3.87%
EY 9.82 9.75 14.86 15.03 10.91 10.48 12.34 -3.73%
DY 2.19 2.76 4.90 4.85 3.96 4.05 7.64 -18.78%
P/NAPS 1.36 1.09 0.61 0.65 0.95 1.07 1.07 4.07%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 11/11/21 05/11/20 07/11/19 08/11/18 02/11/17 03/11/16 04/11/15 -
Price 1.39 2.07 1.06 0.985 1.37 1.47 1.53 -
P/RPS 0.20 0.19 0.11 0.11 0.13 0.15 0.15 4.90%
P/EPS 10.33 10.67 6.99 6.36 9.03 9.48 8.61 3.07%
EY 9.68 9.38 14.30 15.72 11.07 10.55 11.62 -2.99%
DY 2.16 2.66 4.72 5.08 4.01 4.08 7.19 -18.14%
P/NAPS 1.38 1.13 0.63 0.62 0.93 1.07 1.14 3.23%

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