[VITROX] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -3.43%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 414,113 373,674 361,164 339,592 325,994 355,974 355,824 10.61%
PBT 102,849 91,232 87,764 81,458 85,664 99,898 99,700 2.08%
Tax -4,581 -3,258 -3,504 -1,807 -3,185 -3,892 -5,236 -8.50%
NP 98,268 87,974 84,260 79,651 82,478 96,006 94,464 2.65%
-
NP to SH 98,268 87,974 84,260 79,651 82,478 96,006 94,464 2.65%
-
Tax Rate 4.45% 3.57% 3.99% 2.22% 3.72% 3.90% 5.25% -
Total Cost 315,845 285,700 276,904 259,941 243,516 259,968 261,360 13.41%
-
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 17,603 26,381 52,756 25,896 25,110 37,657 75,293 -61.94%
Div Payout % 17.91% 29.99% 62.61% 32.51% 30.44% 39.22% 79.71% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
NOSH 471,948 471,118 471,038 471,004 470,954 470,744 470,582 0.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.73% 23.54% 23.33% 23.45% 25.30% 26.97% 26.55% -
ROE 18.05% 17.12% 16.73% 16.52% 18.04% 21.67% 21.60% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 87.83 79.32 76.67 72.13 69.24 75.62 75.61 10.47%
EPS 20.84 18.68 17.88 16.92 17.52 20.40 20.08 2.50%
DPS 3.73 5.60 11.20 5.50 5.33 8.00 16.00 -62.02%
NAPS 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 15.52%
Adjusted Per Share Value based on latest NOSH - 471,004
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.80 39.52 38.20 35.92 34.48 37.65 37.64 10.60%
EPS 10.39 9.31 8.91 8.42 8.72 10.15 9.99 2.64%
DPS 1.86 2.79 5.58 2.74 2.66 3.98 7.96 -61.96%
NAPS 0.5759 0.5436 0.5326 0.5101 0.4836 0.4687 0.4626 15.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.20 9.14 7.13 7.92 7.52 6.99 7.18 -
P/RPS 13.89 11.52 9.30 10.98 10.86 9.24 9.50 28.73%
P/EPS 58.54 48.94 39.86 46.82 42.93 34.27 35.77 38.74%
EY 1.71 2.04 2.51 2.14 2.33 2.92 2.80 -27.95%
DY 0.31 0.61 1.57 0.69 0.71 1.14 2.23 -73.06%
P/NAPS 10.57 8.38 6.67 7.73 7.74 7.43 7.73 23.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 -
Price 13.94 9.97 8.10 8.67 8.07 7.05 7.25 -
P/RPS 15.87 12.57 10.56 12.02 11.66 9.32 9.59 39.77%
P/EPS 66.89 53.39 45.28 51.25 46.07 34.57 36.12 50.63%
EY 1.50 1.87 2.21 1.95 2.17 2.89 2.77 -33.48%
DY 0.27 0.56 1.38 0.63 0.66 1.13 2.21 -75.28%
P/NAPS 12.07 9.14 7.58 8.47 8.31 7.49 7.80 33.67%

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