[VSTECS] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 10.3%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,889,765 2,603,178 2,850,751 2,522,070 1,899,957 1,706,292 1,687,442 9.37%
PBT 90,449 81,963 83,367 63,962 45,559 36,374 36,951 16.07%
Tax -17,106 -20,485 -22,123 -15,912 -10,918 -9,208 -9,080 11.12%
NP 73,343 61,478 61,244 48,050 34,641 27,166 27,871 17.48%
-
NP to SH 73,343 61,478 61,244 48,050 34,641 27,166 27,871 17.48%
-
Tax Rate 18.91% 24.99% 26.54% 24.88% 23.96% 25.31% 24.57% -
Total Cost 2,816,422 2,541,700 2,789,507 2,474,020 1,865,316 1,679,126 1,659,571 9.20%
-
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 24,698 22,106 23,907 10,710 9,835 8,980 9,000 18.30%
Div Payout % 33.68% 35.96% 39.04% 22.29% 28.39% 33.06% 32.29% -
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 2.54% 2.36% 2.15% 1.91% 1.82% 1.59% 1.65% -
ROE 14.76% 13.91% 15.20% 13.33% 10.60% 9.02% 9.80% -
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 802.71 730.09 799.53 706.46 1,064.40 952.06 937.47 -2.55%
EPS 20.37 17.24 17.18 13.46 19.41 15.16 15.48 4.67%
DPS 6.90 6.20 6.70 3.00 5.50 5.00 5.00 5.50%
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 802.71 723.11 791.88 700.58 527.77 473.97 468.73 9.37%
EPS 20.37 17.08 17.01 13.35 9.62 7.55 7.74 17.48%
DPS 6.90 6.14 6.64 2.98 2.73 2.49 2.50 18.41%
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 0.38 0.18 0.13 0.19 0.19 0.11 0.11 22.92%
P/EPS 14.87 7.83 6.23 10.18 10.25 6.73 6.65 14.33%
EY 6.72 12.77 16.05 9.82 9.75 14.86 15.03 -12.54%
DY 2.28 4.59 6.26 2.19 2.76 4.90 4.85 -11.81%
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 0.40 0.18 0.14 0.20 0.19 0.11 0.11 23.98%
P/EPS 15.71 7.83 6.70 10.33 10.67 6.99 6.36 16.25%
EY 6.37 12.77 14.94 9.68 9.38 14.30 15.72 -13.96%
DY 2.16 4.59 5.83 2.16 2.66 4.72 5.08 -13.27%
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