[VITROX] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 7.48%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 659,158 652,152 519,528 470,379 414,113 373,674 361,164 49.29%
PBT 168,896 167,462 127,828 110,309 102,849 91,232 87,764 54.65%
Tax -4,358 -4,942 -5,136 -4,689 -4,581 -3,258 -3,504 15.63%
NP 164,537 162,520 122,692 105,620 98,268 87,974 84,260 56.16%
-
NP to SH 164,729 162,672 122,784 105,621 98,268 87,974 84,260 56.28%
-
Tax Rate 2.58% 2.95% 4.02% 4.25% 4.45% 3.57% 3.99% -
Total Cost 494,621 489,632 396,836 364,759 315,845 285,700 276,904 47.16%
-
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 24,868 37,300 74,594 21,454 17,603 26,381 52,756 -39.40%
Div Payout % 15.10% 22.93% 60.75% 20.31% 17.91% 29.99% 62.61% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
NOSH 472,210 472,174 472,116 472,056 471,948 471,118 471,038 0.16%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.96% 24.92% 23.62% 22.45% 23.73% 23.54% 23.33% -
ROE 24.36% 25.67% 20.43% 18.58% 18.05% 17.12% 16.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 139.60 138.12 110.04 99.75 87.83 79.32 76.67 49.05%
EPS 34.89 34.46 26.00 22.40 20.84 18.68 17.88 56.09%
DPS 5.27 7.90 15.80 4.55 3.73 5.60 11.20 -39.47%
NAPS 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 1.069 21.51%
Adjusted Per Share Value based on latest NOSH - 472,056
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.72 68.98 54.95 49.75 43.80 39.52 38.20 49.29%
EPS 17.42 17.21 12.99 11.17 10.39 9.31 8.91 56.29%
DPS 2.63 3.95 7.89 2.27 1.86 2.79 5.58 -39.40%
NAPS 0.7154 0.6702 0.6356 0.6012 0.5759 0.5436 0.5326 21.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.00 14.64 14.94 14.70 12.20 9.14 7.13 -
P/RPS 14.33 10.60 13.58 14.74 13.89 11.52 9.30 33.37%
P/EPS 57.33 42.49 57.45 65.63 58.54 48.94 39.86 27.38%
EY 1.74 2.35 1.74 1.52 1.71 2.04 2.51 -21.65%
DY 0.26 0.54 1.06 0.31 0.31 0.61 1.57 -69.81%
P/NAPS 13.96 10.91 11.74 12.20 10.57 8.38 6.67 63.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 -
Price 20.22 17.58 16.08 17.20 13.94 9.97 8.10 -
P/RPS 14.48 12.73 14.61 17.24 15.87 12.57 10.56 23.40%
P/EPS 57.96 51.03 61.83 76.79 66.89 53.39 45.28 17.87%
EY 1.73 1.96 1.62 1.30 1.50 1.87 2.21 -15.04%
DY 0.26 0.45 0.98 0.26 0.27 0.56 1.38 -67.10%
P/NAPS 14.12 13.10 12.63 14.27 12.07 9.14 7.58 51.33%

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