[VITROX] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 4.41%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 519,528 470,379 414,113 373,674 361,164 339,592 325,994 36.39%
PBT 127,828 110,309 102,849 91,232 87,764 81,458 85,664 30.55%
Tax -5,136 -4,689 -4,581 -3,258 -3,504 -1,807 -3,185 37.47%
NP 122,692 105,620 98,268 87,974 84,260 79,651 82,478 30.28%
-
NP to SH 122,784 105,621 98,268 87,974 84,260 79,651 82,478 30.34%
-
Tax Rate 4.02% 4.25% 4.45% 3.57% 3.99% 2.22% 3.72% -
Total Cost 396,836 364,759 315,845 285,700 276,904 259,941 243,516 38.43%
-
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 74,594 21,454 17,603 26,381 52,756 25,896 25,110 106.51%
Div Payout % 60.75% 20.31% 17.91% 29.99% 62.61% 32.51% 30.44% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
NOSH 472,116 472,056 471,948 471,118 471,038 471,004 470,954 0.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 23.62% 22.45% 23.73% 23.54% 23.33% 23.45% 25.30% -
ROE 20.43% 18.58% 18.05% 17.12% 16.73% 16.52% 18.04% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 110.04 99.75 87.83 79.32 76.67 72.13 69.24 36.14%
EPS 26.00 22.40 20.84 18.68 17.88 16.92 17.52 30.07%
DPS 15.80 4.55 3.73 5.60 11.20 5.50 5.33 106.22%
NAPS 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 19.73%
Adjusted Per Share Value based on latest NOSH - 471,118
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 54.92 49.73 43.78 39.50 38.18 35.90 34.46 36.40%
EPS 12.98 11.17 10.39 9.30 8.91 8.42 8.72 30.33%
DPS 7.89 2.27 1.86 2.79 5.58 2.74 2.65 106.82%
NAPS 0.6352 0.6009 0.5756 0.5433 0.5323 0.5098 0.4834 19.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 14.94 14.70 12.20 9.14 7.13 7.92 7.52 -
P/RPS 13.58 14.74 13.89 11.52 9.30 10.98 10.86 16.05%
P/EPS 57.45 65.63 58.54 48.94 39.86 46.82 42.93 21.41%
EY 1.74 1.52 1.71 2.04 2.51 2.14 2.33 -17.67%
DY 1.06 0.31 0.31 0.61 1.57 0.69 0.71 30.59%
P/NAPS 11.74 12.20 10.57 8.38 6.67 7.73 7.74 31.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 -
Price 16.08 17.20 13.94 9.97 8.10 8.67 8.07 -
P/RPS 14.61 17.24 15.87 12.57 10.56 12.02 11.66 16.20%
P/EPS 61.83 76.79 66.89 53.39 45.28 51.25 46.07 21.64%
EY 1.62 1.30 1.50 1.87 2.21 1.95 2.17 -17.69%
DY 0.98 0.26 0.27 0.56 1.38 0.63 0.66 30.12%
P/NAPS 12.63 14.27 12.07 9.14 7.58 8.47 8.31 32.15%

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