[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 108.82%
YoY- -8.37%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 129,882 470,379 310,585 186,837 90,291 339,592 244,496 -34.38%
PBT 31,957 110,309 77,137 45,616 21,941 81,458 64,248 -37.19%
Tax -1,284 -4,689 -3,436 -1,629 -876 -1,807 -2,389 -33.87%
NP 30,673 105,620 73,701 43,987 21,065 79,651 61,859 -37.32%
-
NP to SH 30,696 105,621 73,701 43,987 21,065 79,651 61,859 -37.29%
-
Tax Rate 4.02% 4.25% 4.45% 3.57% 3.99% 2.22% 3.72% -
Total Cost 99,209 364,759 236,884 142,850 69,226 259,941 182,637 -33.40%
-
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 18,648 21,454 13,202 13,190 13,189 25,896 18,832 -0.65%
Div Payout % 60.75% 20.31% 17.91% 29.99% 62.61% 32.51% 30.44% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
NOSH 472,116 472,056 471,948 471,118 471,038 471,004 470,954 0.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 23.62% 22.45% 23.73% 23.54% 23.33% 23.45% 25.30% -
ROE 5.11% 18.58% 13.54% 8.56% 4.18% 16.52% 13.53% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.51 99.75 65.87 39.66 19.17 72.13 51.93 -34.50%
EPS 6.50 22.40 15.63 9.34 4.47 16.92 13.14 -37.42%
DPS 3.95 4.55 2.80 2.80 2.80 5.50 4.00 -0.83%
NAPS 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 19.73%
Adjusted Per Share Value based on latest NOSH - 471,118
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.87 24.86 16.42 9.88 4.77 17.95 12.92 -34.34%
EPS 1.62 5.58 3.90 2.33 1.11 4.21 3.27 -37.36%
DPS 0.99 1.13 0.70 0.70 0.70 1.37 1.00 -0.66%
NAPS 0.3176 0.3004 0.2878 0.2716 0.2662 0.2549 0.2417 19.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 14.94 14.70 12.20 9.14 7.13 7.92 7.52 -
P/RPS 54.31 14.74 18.52 23.05 37.20 10.98 14.48 141.20%
P/EPS 229.78 65.63 78.05 97.89 159.44 46.82 57.24 152.37%
EY 0.44 1.52 1.28 1.02 0.63 2.14 1.75 -60.13%
DY 0.26 0.31 0.23 0.31 0.39 0.69 0.53 -37.77%
P/NAPS 11.74 12.20 10.57 8.38 6.67 7.73 7.74 31.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 -
Price 16.08 17.20 13.94 9.97 8.10 8.67 8.07 -
P/RPS 58.45 17.24 21.16 25.14 42.26 12.02 15.54 141.66%
P/EPS 247.32 76.79 89.18 106.78 181.13 51.25 61.42 152.88%
EY 0.40 1.30 1.12 0.94 0.55 1.95 1.63 -60.76%
DY 0.25 0.26 0.20 0.28 0.35 0.63 0.50 -36.97%
P/NAPS 12.63 14.27 12.07 9.14 7.58 8.47 8.31 32.15%

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