[VITROX] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.63%
YoY- -0.03%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 361,164 339,592 325,994 355,974 355,824 394,684 378,802 -3.12%
PBT 87,764 81,458 85,664 99,898 99,700 113,100 109,082 -13.48%
Tax -3,504 -1,807 -3,185 -3,892 -5,236 -7,616 -7,698 -40.79%
NP 84,260 79,651 82,478 96,006 94,464 105,484 101,384 -11.59%
-
NP to SH 84,260 79,651 82,478 96,006 94,464 105,484 101,384 -11.59%
-
Tax Rate 3.99% 2.22% 3.72% 3.90% 5.25% 6.73% 7.06% -
Total Cost 276,904 259,941 243,516 259,968 261,360 289,200 277,418 -0.12%
-
Net Worth 503,540 482,231 457,217 443,086 437,359 413,330 392,796 17.99%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 52,756 25,896 25,110 37,657 75,293 22,340 18,812 98.74%
Div Payout % 62.61% 32.51% 30.44% 39.22% 79.71% 21.18% 18.56% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 503,540 482,231 457,217 443,086 437,359 413,330 392,796 17.99%
NOSH 471,038 471,004 470,954 470,744 470,582 470,552 470,422 0.08%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 23.33% 23.45% 25.30% 26.97% 26.55% 26.73% 26.76% -
ROE 16.73% 16.52% 18.04% 21.67% 21.60% 25.52% 25.81% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.67 72.13 69.24 75.62 75.61 83.92 80.54 -3.22%
EPS 17.88 16.92 17.52 20.40 20.08 22.43 21.56 -11.72%
DPS 11.20 5.50 5.33 8.00 16.00 4.75 4.00 98.53%
NAPS 1.069 1.0242 0.9711 0.9413 0.9294 0.8788 0.8352 17.86%
Adjusted Per Share Value based on latest NOSH - 470,744
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 19.09 17.95 17.23 18.82 18.81 20.86 20.02 -3.11%
EPS 4.45 4.21 4.36 5.07 4.99 5.58 5.36 -11.65%
DPS 2.79 1.37 1.33 1.99 3.98 1.18 0.99 99.39%
NAPS 0.2662 0.2549 0.2417 0.2342 0.2312 0.2185 0.2076 18.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 7.13 7.92 7.52 6.99 7.18 6.29 8.00 -
P/RPS 9.30 10.98 10.86 9.24 9.50 7.50 9.93 -4.27%
P/EPS 39.86 46.82 42.93 34.27 35.77 28.05 37.11 4.87%
EY 2.51 2.14 2.33 2.92 2.80 3.57 2.69 -4.50%
DY 1.57 0.69 0.71 1.14 2.23 0.76 0.50 114.28%
P/NAPS 6.67 7.73 7.74 7.43 7.73 7.16 9.58 -21.42%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 -
Price 8.10 8.67 8.07 7.05 7.25 6.73 7.48 -
P/RPS 10.56 12.02 11.66 9.32 9.59 8.02 9.29 8.90%
P/EPS 45.28 51.25 46.07 34.57 36.12 30.01 34.70 19.39%
EY 2.21 1.95 2.17 2.89 2.77 3.33 2.88 -16.16%
DY 1.38 0.63 0.66 1.13 2.21 0.71 0.53 89.15%
P/NAPS 7.58 8.47 8.31 7.49 7.80 7.66 8.96 -10.54%

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