[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

25-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 103.26%

YoY- -0.03%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	90,291	339,592	244,496	177,987	88,956	394,684	284,102	-53.39%
YoY %	-73.41%	38.89%	37.37%	100.08%	-77.46%	38.92%	-	-
Horiz. %	31.78%	119.53%	86.06%	62.65%	31.31%	138.92%	100.00%	-
PBT	21,941	81,458	64,248	49,949	24,925	113,100	81,812	-58.37%
YoY %	-73.06%	26.79%	28.63%	100.40%	-77.96%	38.24%	-	-
Horiz. %	26.82%	99.57%	78.53%	61.05%	30.47%	138.24%	100.00%	-
Tax	-876	-1,807	-2,389	-1,946	-1,309	-7,616	-5,774	-71.52%
YoY %	51.52%	24.36%	-22.76%	-48.66%	82.81%	-31.90%	-	-
Horiz. %	15.17%	31.30%	41.38%	33.70%	22.67%	131.90%	100.00%	-
NP	21,065	79,651	61,859	48,003	23,616	105,484	76,038	-57.47%
YoY %	-73.55%	28.76%	28.86%	103.26%	-77.61%	38.73%	-	-
Horiz. %	27.70%	104.75%	81.35%	63.13%	31.06%	138.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,065	79,651	61,859	48,003	23,616	105,484	76,038	-57.47%
YoY %	-73.55%	28.76%	28.86%	103.26%	-77.61%	38.73%	-	-
Horiz. %	27.70%	104.75%	81.35%	63.13%	31.06%	138.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.99%	2.22%	3.72%	3.90%	5.25%	6.73%	7.06%	-
YoY %	79.73%	-40.32%	-4.62%	-25.71%	-21.99%	-4.67%	-	-
Horiz. %	56.52%	31.44%	52.69%	55.24%	74.36%	95.33%	100.00%	-
Total Cost	69,226	259,941	182,637	129,984	65,340	289,200	208,064	-51.95%
YoY %	-73.37%	42.33%	40.51%	98.93%	-77.41%	39.00%	-	-
Horiz. %	33.27%	124.93%	87.78%	62.47%	31.40%	139.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,540	482,231	457,217	443,086	437,359	413,330	392,796	17.99%
YoY %	4.42%	5.47%	3.19%	1.31%	5.81%	5.23%	-	-
Horiz. %	128.19%	122.77%	116.40%	112.80%	111.35%	105.23%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	13,189	25,896	18,832	18,828	18,823	22,340	14,109	-4.39%
YoY %	-49.07%	37.51%	0.02%	0.03%	-15.74%	58.34%	-	-
Horiz. %	93.48%	183.54%	133.48%	133.45%	133.41%	158.34%	100.00%	-
Div Payout %	62.61%	32.51%	30.44%	39.22%	79.71%	21.18%	18.56%	-
YoY %	92.59%	6.80%	-22.39%	-50.80%	276.35%	14.12%	-	-
Horiz. %	337.34%	175.16%	164.01%	211.31%	429.47%	114.12%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	503,540	482,231	457,217	443,086	437,359	413,330	392,796	17.99%
YoY %	4.42%	5.47%	3.19%	1.31%	5.81%	5.23%	-	-
Horiz. %	128.19%	122.77%	116.40%	112.80%	111.35%	105.23%	100.00%	-
NOSH	471,038	471,004	470,954	470,744	470,582	470,552	470,422	0.08%
YoY %	0.01%	0.01%	0.04%	0.03%	0.01%	0.03%	-	-
Horiz. %	100.13%	100.12%	100.11%	100.07%	100.03%	100.03%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	23.33%	23.45%	25.30%	26.97%	26.55%	26.73%	26.76%	-
YoY %	-0.51%	-7.31%	-6.19%	1.58%	-0.67%	-0.11%	-	-
Horiz. %	87.18%	87.63%	94.54%	100.78%	99.22%	99.89%	100.00%	-
ROE	4.18%	16.52%	13.53%	10.83%	5.40%	25.52%	19.36%	-
YoY %	-74.70%	22.10%	24.93%	100.56%	-78.84%	31.82%	-	-
Horiz. %	21.59%	85.33%	69.89%	55.94%	27.89%	131.82%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	19.17	72.13	51.93	37.81	18.90	83.92	60.41	-53.44%
YoY %	-73.42%	38.90%	37.34%	100.05%	-77.48%	38.92%	-	-
Horiz. %	31.73%	119.40%	85.96%	62.59%	31.29%	138.92%	100.00%	-
EPS	4.47	16.92	13.14	10.20	5.02	22.43	16.17	-57.53%
YoY %	-73.58%	28.77%	28.82%	103.19%	-77.62%	38.71%	-	-
Horiz. %	27.64%	104.64%	81.26%	63.08%	31.05%	138.71%	100.00%	-
DPS	2.80	5.50	4.00	4.00	4.00	4.75	3.00	-4.49%
YoY %	-49.09%	37.50%	0.00%	0.00%	-15.79%	58.33%	-	-
Horiz. %	93.33%	183.33%	133.33%	133.33%	133.33%	158.33%	100.00%	-
NAPS	1.069	1.0242	0.9711	0.9413	0.9294	0.8788	0.8352	17.86%
YoY %	4.37%	5.47%	3.17%	1.28%	5.76%	5.22%	-	-
Horiz. %	127.99%	122.63%	116.27%	112.70%	111.28%	105.22%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 470,744
RPS	9.55	35.90	25.85	18.82	9.40	41.72	30.03	-53.37%
YoY %	-73.40%	38.88%	37.35%	100.21%	-77.47%	38.93%	-	-
Horiz. %	31.80%	119.55%	86.08%	62.67%	31.30%	138.93%	100.00%	-
EPS	2.23	8.42	6.54	5.07	2.50	11.15	8.04	-57.43%
YoY %	-73.52%	28.75%	28.99%	102.80%	-77.58%	38.68%	-	-
Horiz. %	27.74%	104.73%	81.34%	63.06%	31.09%	138.68%	100.00%	-
DPS	1.39	2.74	1.99	1.99	1.99	2.36	1.49	-4.52%
YoY %	-49.27%	37.69%	0.00%	0.00%	-15.68%	58.39%	-	-
Horiz. %	93.29%	183.89%	133.56%	133.56%	133.56%	158.39%	100.00%	-
NAPS	0.5323	0.5098	0.4834	0.4684	0.4624	0.437	0.4153	17.97%
YoY %	4.41%	5.46%	3.20%	1.30%	5.81%	5.23%	-	-
Horiz. %	128.17%	122.75%	116.40%	112.79%	111.34%	105.23%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	7.13	7.92	7.52	6.99	7.18	6.29	8.00	-
P/RPS	37.20	10.98	14.48	18.49	37.98	7.50	13.24	98.98%
YoY %	238.80%	-24.17%	-21.69%	-51.32%	406.40%	-43.35%	-	-
Horiz. %	280.97%	82.93%	109.37%	139.65%	286.86%	56.65%	100.00%	-
P/EPS	159.44	46.82	57.24	68.54	143.07	28.05	49.48	118.00%
YoY %	240.54%	-18.20%	-16.49%	-52.09%	410.05%	-43.31%	-	-
Horiz. %	322.23%	94.62%	115.68%	138.52%	289.15%	56.69%	100.00%	-
EY	0.63	2.14	1.75	1.46	0.70	3.57	2.02	-53.97%
YoY %	-70.56%	22.29%	19.86%	108.57%	-80.39%	76.73%	-	-
Horiz. %	31.19%	105.94%	86.63%	72.28%	34.65%	176.73%	100.00%	-
DY	0.39	0.69	0.53	0.57	0.56	0.76	0.38	1.74%
YoY %	-43.48%	30.19%	-7.02%	1.79%	-26.32%	100.00%	-	-
Horiz. %	102.63%	181.58%	139.47%	150.00%	147.37%	200.00%	100.00%	-
P/NAPS	6.67	7.73	7.74	7.43	7.73	7.16	9.58	-21.42%
YoY %	-13.71%	-0.13%	4.17%	-3.88%	7.96%	-25.26%	-	-
Horiz. %	69.62%	80.69%	80.79%	77.56%	80.69%	74.74%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	27/02/20	24/10/19	25/07/19	25/04/19	26/02/19	25/10/18	-
Price	8.10	8.67	8.07	7.05	7.25	6.73	7.48	-
P/RPS	42.26	12.02	15.54	18.64	38.35	8.02	12.38	126.54%
YoY %	251.58%	-22.65%	-16.63%	-51.40%	378.18%	-35.22%	-	-
Horiz. %	341.36%	97.09%	125.53%	150.57%	309.77%	64.78%	100.00%	-
P/EPS	181.13	51.25	61.42	69.13	144.47	30.01	46.26	148.21%
YoY %	253.42%	-16.56%	-11.15%	-52.15%	381.41%	-35.13%	-	-
Horiz. %	391.55%	110.79%	132.77%	149.44%	312.30%	64.87%	100.00%	-
EY	0.55	1.95	1.63	1.45	0.69	3.33	2.16	-59.79%
YoY %	-71.79%	19.63%	12.41%	110.14%	-79.28%	54.17%	-	-
Horiz. %	25.46%	90.28%	75.46%	67.13%	31.94%	154.17%	100.00%	-
DY	0.35	0.63	0.50	0.57	0.55	0.71	0.40	-8.50%
YoY %	-44.44%	26.00%	-12.28%	3.64%	-22.54%	77.50%	-	-
Horiz. %	87.50%	157.50%	125.00%	142.50%	137.50%	177.50%	100.00%	-
P/NAPS	7.58	8.47	8.31	7.49	7.80	7.66	8.96	-10.54%
YoY %	-10.51%	1.93%	10.95%	-3.97%	1.83%	-14.51%	-	-
Horiz. %	84.60%	94.53%	92.75%	83.59%	87.05%	85.49%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:40:00

EMA 5

10 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-17 16:10:00

EMA 5

5 Mins

SELL

2024-05-17 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

515

MPI

MALAYSIAN PACIFIC INDUSTRIES

487

MBSB

MALAYSIA BUILDING SOCIETY BHD

434

HLIND

HONG LEONG INDUSTRIES BHD

388

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

TOPGLOV

TOP GLOVE CORPORATION BHD

316

MAYBANK

MALAYAN BANKING BHD

289

MYEG

MY E.G. SERVICES BHD

281

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More