[VITROX] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 1.33%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 533,324 750,249 747,005 749,346 741,108 680,124 659,158 -13.18%
PBT 140,032 206,233 205,220 201,936 193,692 178,190 168,896 -11.75%
Tax -8,604 -5,913 -3,124 48 5,788 -8,792 -4,358 57.44%
NP 131,428 200,320 202,096 201,984 199,480 169,398 164,537 -13.92%
-
NP to SH 131,980 200,816 202,957 202,750 200,096 169,664 164,729 -13.74%
-
Tax Rate 6.14% 2.87% 1.52% -0.02% -2.99% 4.93% 2.58% -
Total Cost 401,896 549,929 544,909 547,362 541,628 510,726 494,621 -12.93%
-
Net Worth 909,646 874,344 835,140 782,707 762,170 711,328 676,349 21.86%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 43,263 41,941 62,911 125,816 30,461 24,868 -
Div Payout % - 21.54% 20.67% 31.03% 62.88% 17.95% 15.10% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 909,646 874,344 835,140 782,707 762,170 711,328 676,349 21.86%
NOSH 944,688 944,656 944,645 944,575 944,565 472,282 472,210 58.83%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 24.64% 26.70% 27.05% 26.95% 26.92% 24.91% 24.96% -
ROE 14.51% 22.97% 24.30% 25.90% 26.25% 23.85% 24.36% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 56.45 79.42 79.08 79.33 78.46 144.01 139.60 -45.34%
EPS 13.96 21.26 21.48 21.46 21.20 35.93 34.89 -45.73%
DPS 0.00 4.58 4.44 6.66 13.32 6.45 5.27 -
NAPS 0.9629 0.9256 0.8841 0.8286 0.8069 1.5062 1.4324 -23.28%
Adjusted Per Share Value based on latest NOSH - 944,575
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.19 39.66 39.49 39.61 39.17 35.95 34.84 -13.17%
EPS 6.98 10.61 10.73 10.72 10.58 8.97 8.71 -13.73%
DPS 0.00 2.29 2.22 3.33 6.65 1.61 1.31 -
NAPS 0.4808 0.4622 0.4414 0.4137 0.4029 0.376 0.3575 21.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 7.98 7.65 7.23 7.20 8.20 19.92 20.00 -
P/RPS 14.14 9.63 9.14 9.08 10.45 13.83 14.33 -0.88%
P/EPS 57.12 35.99 33.65 33.54 38.71 55.45 57.33 -0.24%
EY 1.75 2.78 2.97 2.98 2.58 1.80 1.74 0.38%
DY 0.00 0.60 0.61 0.92 1.62 0.32 0.26 -
P/NAPS 8.29 8.26 8.18 8.69 10.16 13.23 13.96 -29.37%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 -
Price 7.90 7.74 7.26 7.61 7.40 7.88 20.22 -
P/RPS 13.99 9.75 9.18 9.59 9.43 5.47 14.48 -2.27%
P/EPS 56.55 36.41 33.79 35.46 34.93 21.93 57.96 -1.62%
EY 1.77 2.75 2.96 2.82 2.86 4.56 1.73 1.53%
DY 0.00 0.59 0.61 0.88 1.80 0.82 0.26 -
P/NAPS 8.20 8.36 8.21 9.18 9.17 5.23 14.12 -30.41%

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