[VITROX] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.25%
YoY- 45.72%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 680,124 659,158 652,152 519,528 470,379 414,113 373,674 48.90%
PBT 178,190 168,896 167,462 127,828 110,309 102,849 91,232 56.06%
Tax -8,792 -4,358 -4,942 -5,136 -4,689 -4,581 -3,258 93.48%
NP 169,398 164,537 162,520 122,692 105,620 98,268 87,974 54.59%
-
NP to SH 169,664 164,729 162,672 122,784 105,621 98,268 87,974 54.75%
-
Tax Rate 4.93% 2.58% 2.95% 4.02% 4.25% 4.45% 3.57% -
Total Cost 510,726 494,621 489,632 396,836 364,759 315,845 285,700 47.13%
-
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,461 24,868 37,300 74,594 21,454 17,603 26,381 10.03%
Div Payout % 17.95% 15.10% 22.93% 60.75% 20.31% 17.91% 29.99% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
NOSH 472,282 472,210 472,174 472,116 472,056 471,948 471,118 0.16%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.91% 24.96% 24.92% 23.62% 22.45% 23.73% 23.54% -
ROE 23.85% 24.36% 25.67% 20.43% 18.58% 18.05% 17.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.01 139.60 138.12 110.04 99.75 87.83 79.32 48.66%
EPS 35.93 34.89 34.46 26.00 22.40 20.84 18.68 54.47%
DPS 6.45 5.27 7.90 15.80 4.55 3.73 5.60 9.85%
NAPS 1.5062 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 23.92%
Adjusted Per Share Value based on latest NOSH - 472,116
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 71.90 69.68 68.94 54.92 49.73 43.78 39.50 48.91%
EPS 17.94 17.41 17.20 12.98 11.17 10.39 9.30 54.77%
DPS 3.22 2.63 3.94 7.89 2.27 1.86 2.79 9.99%
NAPS 0.752 0.715 0.6699 0.6352 0.6009 0.5756 0.5433 24.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 19.92 20.00 14.64 14.94 14.70 12.20 9.14 -
P/RPS 13.83 14.33 10.60 13.58 14.74 13.89 11.52 12.91%
P/EPS 55.45 57.33 42.49 57.45 65.63 58.54 48.94 8.65%
EY 1.80 1.74 2.35 1.74 1.52 1.71 2.04 -7.98%
DY 0.32 0.26 0.54 1.06 0.31 0.31 0.61 -34.87%
P/NAPS 13.23 13.96 10.91 11.74 12.20 10.57 8.38 35.47%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 -
Price 7.88 20.22 17.58 16.08 17.20 13.94 9.97 -
P/RPS 5.47 14.48 12.73 14.61 17.24 15.87 12.57 -42.48%
P/EPS 21.93 57.96 51.03 61.83 76.79 66.89 53.39 -44.65%
EY 4.56 1.73 1.96 1.62 1.30 1.50 1.87 80.87%
DY 0.82 0.26 0.45 0.98 0.26 0.27 0.56 28.85%
P/NAPS 5.23 14.12 13.10 12.63 14.27 12.07 9.14 -31.00%

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
Post a Comment