[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

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	576,922	565,442	533,324	750,249	747,005	749,346	741,108	-15.36%
YoY %	2.03%	6.02%	-28.91%	0.43%	-0.31%	1.11%	-	-
Horiz. %	77.85%	76.30%	71.96%	101.23%	100.80%	101.11%	100.00%	-
PBT	149,688	150,824	140,032	206,233	205,220	201,936	193,692	-15.77%
YoY %	-0.75%	7.71%	-32.10%	0.49%	1.63%	4.26%	-	-
Horiz. %	77.28%	77.87%	72.30%	106.47%	105.95%	104.26%	100.00%	-
Tax	-11,772	-10,108	-8,604	-5,913	-3,124	48	5,788	-
YoY %	-16.46%	-17.48%	-45.51%	-89.28%	-6,608.33%	-99.17%	-	-
Horiz. %	-203.39%	-174.64%	-148.65%	-102.16%	-53.97%	0.83%	100.00%	-
NP	137,916	140,716	131,428	200,320	202,096	201,984	199,480	-21.79%
YoY %	-1.99%	7.07%	-34.39%	-0.88%	0.06%	1.26%	-	-
Horiz. %	69.14%	70.54%	65.89%	100.42%	101.31%	101.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,537	141,300	131,980	200,816	202,957	202,750	200,096	-21.72%
YoY %	-1.96%	7.06%	-34.28%	-1.05%	0.10%	1.33%	-	-
Horiz. %	69.24%	70.62%	65.96%	100.36%	101.43%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.86%	6.70%	6.14%	2.87%	1.52%	-0.02%	-2.99%	-
YoY %	17.31%	9.12%	113.94%	88.82%	7,700.00%	99.33%	-	-
Horiz. %	-262.88%	-224.08%	-205.35%	-95.99%	-50.84%	0.67%	100.00%	-
Total Cost	439,006	424,726	401,896	549,929	544,909	547,362	541,628	-13.05%
YoY %	3.36%	5.68%	-26.92%	0.92%	-0.45%	1.06%	-	-
Horiz. %	81.05%	78.42%	74.20%	101.53%	100.61%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	52,296	78,442	-	43,263	41,941	62,911	125,816	-44.27%
YoY %	-33.33%	0.00%	-	3.15%	-33.33%	-50.00%	-	-
Horiz. %	41.57%	62.35%	-	34.39%	33.34%	50.00%	100.00%	-
Div Payout %	37.75%	55.52%	-	21.54%	20.67%	31.03%	62.88%	-
YoY %	-32.01%	0.00%	-	4.21%	-33.39%	-50.65%	-	-
Horiz. %	60.03%	88.30%	-	34.26%	32.87%	49.35%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-
NOSH	945,317	945,274	944,688	944,656	944,645	944,575	944,565	0.05%
YoY %	0.00%	0.06%	0.00%	0.00%	0.01%	0.00%	-	-
Horiz. %	100.08%	100.08%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	23.91%	24.89%	24.64%	26.70%	27.05%	26.95%	26.92%	-
YoY %	-3.94%	1.01%	-7.72%	-1.29%	0.37%	0.11%	-	-
Horiz. %	88.82%	92.46%	91.53%	99.18%	100.48%	100.11%	100.00%	-
ROE	14.67%	15.53%	14.51%	22.97%	24.30%	25.90%	26.25%	-
YoY %	-5.54%	7.03%	-36.83%	-5.47%	-6.18%	-1.33%	-	-
Horiz. %	55.89%	59.16%	55.28%	87.50%	92.57%	98.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	61.04	59.83	56.45	79.42	79.08	79.33	78.46	-15.39%
YoY %	2.02%	5.99%	-28.92%	0.43%	-0.32%	1.11%	-	-
Horiz. %	77.80%	76.26%	71.95%	101.22%	100.79%	101.11%	100.00%	-
EPS	14.65	14.96	13.96	21.26	21.48	21.46	21.20	-21.81%
YoY %	-2.07%	7.16%	-34.34%	-1.02%	0.09%	1.23%	-	-
Horiz. %	69.10%	70.57%	65.85%	100.28%	101.32%	101.23%	100.00%	-
DPS	5.53	8.30	0.00	4.58	4.44	6.66	13.32	-44.31%
YoY %	-33.37%	0.00%	0.00%	3.15%	-33.33%	-50.00%	-	-
Horiz. %	41.52%	62.31%	0.00%	34.38%	33.33%	50.00%	100.00%	-
NAPS	0.9994	0.9629	0.9629	0.9256	0.8841	0.8286	0.8069	15.31%
YoY %	3.79%	0.00%	4.03%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.86%	119.33%	119.33%	114.71%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 944,656
RPS	30.50	29.89	28.19	39.66	39.49	39.61	39.17	-15.34%
YoY %	2.04%	6.03%	-28.92%	0.43%	-0.30%	1.12%	-	-
Horiz. %	77.87%	76.31%	71.97%	101.25%	100.82%	101.12%	100.00%	-
EPS	7.32	7.47	6.98	10.61	10.73	10.72	10.58	-21.75%
YoY %	-2.01%	7.02%	-34.21%	-1.12%	0.09%	1.32%	-	-
Horiz. %	69.19%	70.60%	65.97%	100.28%	101.42%	101.32%	100.00%	-
DPS	2.76	4.15	0.00	2.29	2.22	3.33	6.65	-44.32%
YoY %	-33.49%	0.00%	0.00%	3.15%	-33.33%	-49.92%	-	-
Horiz. %	41.50%	62.41%	0.00%	34.44%	33.38%	50.08%	100.00%	-
NAPS	0.4993	0.481	0.4808	0.4622	0.4414	0.4137	0.4029	15.35%
YoY %	3.80%	0.04%	4.02%	4.71%	6.70%	2.68%	-	-
Horiz. %	123.93%	119.38%	119.33%	114.72%	109.56%	102.68%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.62%	-5.66%	46.83%	5.36%	0.66%	-13.11%	-	-
Horiz. %	116.65%	127.66%	135.31%	92.15%	87.46%	86.89%	100.00%	-
P/EPS	50.76	53.37	57.12	35.99	33.65	33.54	38.71	19.78%
YoY %	-4.89%	-6.57%	58.71%	6.95%	0.33%	-13.36%	-	-
Horiz. %	131.13%	137.87%	147.56%	92.97%	86.93%	86.64%	100.00%	-
EY	1.97	1.87	1.75	2.78	2.97	2.98	2.58	-16.44%
YoY %	5.35%	6.86%	-37.05%	-6.40%	-0.34%	15.50%	-	-
Horiz. %	76.36%	72.48%	67.83%	107.75%	115.12%	115.50%	100.00%	-
DY	0.74	1.04	0.00	0.60	0.61	0.92	1.62	-40.65%
YoY %	-28.85%	0.00%	0.00%	-1.64%	-33.70%	-43.21%	-	-
Horiz. %	45.68%	64.20%	0.00%	37.04%	37.65%	56.79%	100.00%	-
P/NAPS	7.44	8.29	8.29	8.26	8.18	8.69	10.16	-18.74%
YoY %	-10.25%	0.00%	0.36%	0.98%	-5.87%	-14.47%	-	-
Horiz. %	73.23%	81.59%	81.59%	81.30%	80.51%	85.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.27%	-3.86%	43.49%	6.21%	-4.28%	1.70%	-	-
Horiz. %	125.13%	142.63%	148.36%	103.39%	97.35%	101.70%	100.00%	-
P/EPS	49.12	53.84	56.55	36.41	33.79	35.46	34.93	25.49%
YoY %	-8.77%	-4.79%	55.31%	7.75%	-4.71%	1.52%	-	-
Horiz. %	140.62%	154.14%	161.90%	104.24%	96.74%	101.52%	100.00%	-
EY	2.04	1.86	1.77	2.75	2.96	2.82	2.86	-20.15%
YoY %	9.68%	5.08%	-35.64%	-7.09%	4.96%	-1.40%	-	-
Horiz. %	71.33%	65.03%	61.89%	96.15%	103.50%	98.60%	100.00%	-
DY	0.77	1.03	0.00	0.59	0.61	0.88	1.80	-43.19%
YoY %	-25.24%	0.00%	0.00%	-3.28%	-30.68%	-51.11%	-	-
Horiz. %	42.78%	57.22%	0.00%	32.78%	33.89%	48.89%	100.00%	-
P/NAPS	7.20	8.36	8.20	8.36	8.21	9.18	9.17	-14.87%
YoY %	-13.88%	1.95%	-1.91%	1.83%	-10.57%	0.11%	-	-
Horiz. %	78.52%	91.17%	89.42%	91.17%	89.53%	100.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos