Highlights

[VSTECS] YoY Quarter Result on 2019-06-30 [#2]

Stock [VSTECS]: VSTECS BERHAD
Announcement Date 08-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     49.75%    YoY -     48.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 421,783 358,213 447,559 400,181 418,790 389,916 300,463 5.81%
  YoY % 17.75% -19.96% 11.84% -4.44% 7.41% 29.77% -
  Horiz. % 140.38% 119.22% 148.96% 133.19% 139.38% 129.77% 100.00%
PBT 8,515 5,709 6,706 8,327 10,667 10,324 7,535 2.06%
  YoY % 49.15% -14.87% -19.47% -21.94% 3.32% 37.01% -
  Horiz. % 113.01% 75.77% 89.00% 110.51% 141.57% 137.01% 100.00%
Tax -2,158 -1,435 -1,696 -2,030 -2,666 -2,809 -2,037 0.97%
  YoY % -50.38% 15.39% 16.45% 23.86% 5.09% -37.90% -
  Horiz. % 105.94% 70.45% 83.26% 99.66% 130.88% 137.90% 100.00%
NP 6,357 4,274 5,010 6,297 8,001 7,515 5,498 2.45%
  YoY % 48.74% -14.69% -20.44% -21.30% 6.47% 36.69% -
  Horiz. % 115.62% 77.74% 91.12% 114.53% 145.53% 136.69% 100.00%
NP to SH 6,357 4,274 5,010 6,297 8,001 7,515 5,498 2.45%
  YoY % 48.74% -14.69% -20.44% -21.30% 6.47% 36.69% -
  Horiz. % 115.62% 77.74% 91.12% 114.53% 145.53% 136.69% 100.00%
Tax Rate 25.34 % 25.14 % 25.29 % 24.38 % 24.99 % 27.21 % 27.03 % -1.07%
  YoY % 0.80% -0.59% 3.73% -2.44% -8.16% 0.67% -
  Horiz. % 93.75% 93.01% 93.56% 90.20% 92.45% 100.67% 100.00%
Total Cost 415,426 353,939 442,549 393,884 410,789 382,401 294,965 5.87%
  YoY % 17.37% -20.02% 12.36% -4.12% 7.42% 29.64% -
  Horiz. % 140.84% 119.99% 150.03% 133.54% 139.27% 129.64% 100.00%
Net Worth 293,391 277,199 261,000 243,000 235,799 212,399 194,400 7.10%
  YoY % 5.84% 6.21% 7.41% 3.05% 11.02% 9.26% -
  Horiz. % 150.92% 142.59% 134.26% 125.00% 121.30% 109.26% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 293,391 277,199 261,000 243,000 235,799 212,399 194,400 7.10%
  YoY % 5.84% 6.21% 7.41% 3.05% 11.02% 9.26% -
  Horiz. % 150.92% 142.59% 134.26% 125.00% 121.30% 109.26% 100.00%
NOSH 179,995 180,000 180,000 180,000 180,000 180,000 180,000 -0.00%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.51 % 1.19 % 1.12 % 1.57 % 1.91 % 1.93 % 1.83 % -3.15%
  YoY % 26.89% 6.25% -28.66% -17.80% -1.04% 5.46% -
  Horiz. % 82.51% 65.03% 61.20% 85.79% 104.37% 105.46% 100.00%
ROE 2.17 % 1.54 % 1.92 % 2.59 % 3.39 % 3.54 % 2.83 % -4.33%
  YoY % 40.91% -19.79% -25.87% -23.60% -4.24% 25.09% -
  Horiz. % 76.68% 54.42% 67.84% 91.52% 119.79% 125.09% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 234.33 199.01 248.64 222.32 232.66 216.62 166.92 5.81%
  YoY % 17.75% -19.96% 11.84% -4.44% 7.40% 29.77% -
  Horiz. % 140.38% 119.22% 148.96% 133.19% 139.38% 129.77% 100.00%
EPS 3.50 2.40 2.80 3.50 4.40 4.20 3.10 2.04%
  YoY % 45.83% -14.29% -20.00% -20.45% 4.76% 35.48% -
  Horiz. % 112.90% 77.42% 90.32% 112.90% 141.94% 135.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6300 1.5400 1.4500 1.3500 1.3100 1.1800 1.0800 7.10%
  YoY % 5.84% 6.21% 7.41% 3.05% 11.02% 9.26% -
  Horiz. % 150.93% 142.59% 134.26% 125.00% 121.30% 109.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 181,628
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 234.32 199.01 248.64 222.32 232.66 216.62 166.92 5.81%
  YoY % 17.74% -19.96% 11.84% -4.44% 7.40% 29.77% -
  Horiz. % 140.38% 119.22% 148.96% 133.19% 139.38% 129.77% 100.00%
EPS 3.53 2.40 2.80 3.50 4.40 4.20 3.10 2.19%
  YoY % 47.08% -14.29% -20.00% -20.45% 4.76% 35.48% -
  Horiz. % 113.87% 77.42% 90.32% 112.90% 141.94% 135.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6300 1.5400 1.4500 1.3500 1.3100 1.1800 1.0800 7.10%
  YoY % 5.84% 6.21% 7.41% 3.05% 11.02% 9.26% -
  Horiz. % 150.93% 142.59% 134.26% 125.00% 121.30% 109.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0000 1.0500 1.4600 1.5300 1.5700 1.3600 1.1700 -
P/RPS 0.43 0.53 0.59 0.69 0.67 0.63 0.70 -7.80%
  YoY % -18.87% -10.17% -14.49% 2.99% 6.35% -10.00% -
  Horiz. % 61.43% 75.71% 84.29% 98.57% 95.71% 90.00% 100.00%
P/EPS 28.31 44.22 52.46 43.74 35.32 32.57 38.30 -4.91%
  YoY % -35.98% -15.71% 19.94% 23.84% 8.44% -14.96% -
  Horiz. % 73.92% 115.46% 136.97% 114.20% 92.22% 85.04% 100.00%
EY 3.53 2.26 1.91 2.29 2.83 3.07 2.61 5.16%
  YoY % 56.19% 18.32% -16.59% -19.08% -7.82% 17.62% -
  Horiz. % 135.25% 86.59% 73.18% 87.74% 108.43% 117.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.68 1.01 1.13 1.20 1.15 1.08 -9.08%
  YoY % -10.29% -32.67% -10.62% -5.83% 4.35% 6.48% -
  Horiz. % 56.48% 62.96% 93.52% 104.63% 111.11% 106.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 08/08/18 10/08/17 03/08/16 05/08/15 06/08/14 06/08/13 -
Price 1.0900 1.0100 1.4500 1.5300 1.5600 1.6500 1.2000 -
P/RPS 0.47 0.51 0.58 0.69 0.67 0.76 0.72 -6.86%
  YoY % -7.84% -12.07% -15.94% 2.99% -11.84% 5.56% -
  Horiz. % 65.28% 70.83% 80.56% 95.83% 93.06% 105.56% 100.00%
P/EPS 30.86 42.54 52.10 43.74 35.10 39.52 39.29 -3.94%
  YoY % -27.46% -18.35% 19.11% 24.62% -11.18% 0.59% -
  Horiz. % 78.54% 108.27% 132.60% 111.33% 89.34% 100.59% 100.00%
EY 3.24 2.35 1.92 2.29 2.85 2.53 2.55 4.07%
  YoY % 37.87% 22.40% -16.16% -19.65% 12.65% -0.78% -
  Horiz. % 127.06% 92.16% 75.29% 89.80% 111.76% 99.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.66 1.00 1.13 1.19 1.40 1.11 -8.07%
  YoY % 1.52% -34.00% -11.50% -5.04% -15.00% 26.13% -
  Horiz. % 60.36% 59.46% 90.09% 101.80% 107.21% 126.13% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.790.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
5. 大马股票公司分析 – Padini Investment Path
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers