[VSTECS] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.22%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,850,751 2,522,070 1,899,957 1,706,292 1,687,442 1,905,386 1,768,353 8.28%
PBT 83,367 63,962 45,559 36,374 36,951 37,187 37,397 14.28%
Tax -22,123 -15,912 -10,918 -9,208 -9,080 -9,892 -9,489 15.14%
NP 61,244 48,050 34,641 27,166 27,871 27,295 27,908 13.98%
-
NP to SH 61,244 48,050 34,641 27,166 27,871 27,295 27,908 13.98%
-
Tax Rate 26.54% 24.88% 23.96% 25.31% 24.57% 26.60% 25.37% -
Total Cost 2,789,507 2,474,020 1,865,316 1,679,126 1,659,571 1,878,091 1,740,445 8.17%
-
Net Worth 402,907 360,572 326,656 301,092 284,400 264,600 248,399 8.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 23,907 10,710 9,835 8,980 9,000 9,900 10,800 14.15%
Div Payout % 39.04% 22.29% 28.39% 33.06% 32.29% 36.27% 38.70% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 402,907 360,572 326,656 301,092 284,400 264,600 248,399 8.39%
NOSH 360,000 360,000 180,000 180,000 180,000 180,000 180,000 12.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.15% 1.91% 1.82% 1.59% 1.65% 1.43% 1.58% -
ROE 15.20% 13.33% 10.60% 9.02% 9.80% 10.32% 11.24% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 799.53 706.46 1,064.40 952.06 937.47 1,058.55 982.42 -3.37%
EPS 17.18 13.46 19.41 15.16 15.48 15.16 15.50 1.72%
DPS 6.70 3.00 5.50 5.00 5.00 5.50 6.00 1.85%
NAPS 1.13 1.01 1.83 1.68 1.58 1.47 1.38 -3.27%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 791.88 700.58 527.77 473.97 468.73 529.27 491.21 8.28%
EPS 17.01 13.35 9.62 7.55 7.74 7.58 7.75 13.99%
DPS 6.64 2.98 2.73 2.49 2.50 2.75 3.00 14.15%
NAPS 1.1192 1.0016 0.9074 0.8364 0.79 0.735 0.69 8.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.07 1.37 1.99 1.02 1.03 1.39 1.48 -
P/RPS 0.13 0.19 0.19 0.11 0.11 0.13 0.15 -2.35%
P/EPS 6.23 10.18 10.25 6.73 6.65 9.17 9.55 -6.86%
EY 16.05 9.82 9.75 14.86 15.03 10.91 10.48 7.35%
DY 6.26 2.19 2.76 4.90 4.85 3.96 4.05 7.52%
P/NAPS 0.95 1.36 1.09 0.61 0.65 0.95 1.07 -1.96%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 11/11/21 05/11/20 07/11/19 08/11/18 02/11/17 03/11/16 -
Price 1.15 1.39 2.07 1.06 0.985 1.37 1.47 -
P/RPS 0.14 0.20 0.19 0.11 0.11 0.13 0.15 -1.14%
P/EPS 6.70 10.33 10.67 6.99 6.36 9.03 9.48 -5.61%
EY 14.94 9.68 9.38 14.30 15.72 11.07 10.55 5.96%
DY 5.83 2.16 2.66 4.72 5.08 4.01 4.08 6.12%
P/NAPS 1.02 1.38 1.13 0.63 0.62 0.93 1.07 -0.79%

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