[VITROX] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1.06%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 576,922 565,442 533,324 750,249 747,005 749,346 741,108 -15.36%
PBT 149,688 150,824 140,032 206,233 205,220 201,936 193,692 -15.77%
Tax -11,772 -10,108 -8,604 -5,913 -3,124 48 5,788 -
NP 137,916 140,716 131,428 200,320 202,096 201,984 199,480 -21.79%
-
NP to SH 138,537 141,300 131,980 200,816 202,957 202,750 200,096 -21.72%
-
Tax Rate 7.86% 6.70% 6.14% 2.87% 1.52% -0.02% -2.99% -
Total Cost 439,006 424,726 401,896 549,929 544,909 547,362 541,628 -13.05%
-
Net Worth 944,548 910,030 909,646 874,344 835,140 782,707 762,170 15.36%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 52,296 78,442 - 43,263 41,941 62,911 125,816 -44.27%
Div Payout % 37.75% 55.52% - 21.54% 20.67% 31.03% 62.88% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 944,548 910,030 909,646 874,344 835,140 782,707 762,170 15.36%
NOSH 945,317 945,274 944,688 944,656 944,645 944,575 944,565 0.05%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 23.91% 24.89% 24.64% 26.70% 27.05% 26.95% 26.92% -
ROE 14.67% 15.53% 14.51% 22.97% 24.30% 25.90% 26.25% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.04 59.83 56.45 79.42 79.08 79.33 78.46 -15.39%
EPS 14.65 14.96 13.96 21.26 21.48 21.46 21.20 -21.81%
DPS 5.53 8.30 0.00 4.58 4.44 6.66 13.32 -44.31%
NAPS 0.9994 0.9629 0.9629 0.9256 0.8841 0.8286 0.8069 15.31%
Adjusted Per Share Value based on latest NOSH - 944,656
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.50 29.89 28.19 39.66 39.49 39.61 39.17 -15.34%
EPS 7.32 7.47 6.98 10.61 10.73 10.72 10.58 -21.75%
DPS 2.76 4.15 0.00 2.29 2.22 3.33 6.65 -44.32%
NAPS 0.4993 0.481 0.4808 0.4622 0.4414 0.4137 0.4029 15.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.44 7.98 7.98 7.65 7.23 7.20 8.20 -
P/RPS 12.19 13.34 14.14 9.63 9.14 9.08 10.45 10.80%
P/EPS 50.76 53.37 57.12 35.99 33.65 33.54 38.71 19.78%
EY 1.97 1.87 1.75 2.78 2.97 2.98 2.58 -16.44%
DY 0.74 1.04 0.00 0.60 0.61 0.92 1.62 -40.65%
P/NAPS 7.44 8.29 8.29 8.26 8.18 8.69 10.16 -18.74%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 -
Price 7.20 8.05 7.90 7.74 7.26 7.61 7.40 -
P/RPS 11.80 13.45 13.99 9.75 9.18 9.59 9.43 16.10%
P/EPS 49.12 53.84 56.55 36.41 33.79 35.46 34.93 25.49%
EY 2.04 1.86 1.77 2.75 2.96 2.82 2.86 -20.15%
DY 0.77 1.03 0.00 0.59 0.61 0.88 1.80 -43.19%
P/NAPS 7.20 8.36 8.20 8.36 8.21 9.18 9.17 -14.87%

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