[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

21-Oct-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 51.9%

YoY- 67.63%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	374,673	185,277	680,124	494,369	326,076	129,882	470,379	-14.10%
YoY %	102.22%	-72.76%	37.57%	51.61%	151.06%	-72.39%	-	-
Horiz. %	79.65%	39.39%	144.59%	105.10%	69.32%	27.61%	100.00%	-
PBT	100,968	48,423	178,190	126,672	83,731	31,957	110,309	-5.74%
YoY %	108.51%	-72.83%	40.67%	51.28%	162.01%	-71.03%	-	-
Horiz. %	91.53%	43.90%	161.54%	114.83%	75.91%	28.97%	100.00%	-
Tax	24	1,447	-8,792	-3,269	-2,471	-1,284	-4,689	-
YoY %	-98.34%	116.46%	-168.95%	-32.29%	-92.45%	72.62%	-	-
Horiz. %	-0.51%	-30.86%	187.50%	69.72%	52.70%	27.38%	100.00%	-
NP	100,992	49,870	169,398	123,403	81,260	30,673	105,620	-2.95%
YoY %	102.51%	-70.56%	37.27%	51.86%	164.92%	-70.96%	-	-
Horiz. %	95.62%	47.22%	160.38%	116.84%	76.94%	29.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,375	50,024	169,664	123,547	81,336	30,696	105,621	-2.70%
YoY %	102.65%	-70.52%	37.33%	51.90%	164.97%	-70.94%	-	-
Horiz. %	95.98%	47.36%	160.63%	116.97%	77.01%	29.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.02%	-2.99%	4.93%	2.58%	2.95%	4.02%	4.25%	-
YoY %	99.33%	-160.65%	91.09%	-12.54%	-26.62%	-5.41%	-	-
Horiz. %	-0.47%	-70.35%	116.00%	60.71%	69.41%	94.59%	100.00%	-
Total Cost	273,681	135,407	510,726	370,966	244,816	99,209	364,759	-17.47%
YoY %	102.12%	-73.49%	37.67%	51.53%	146.77%	-72.80%	-	-
Horiz. %	75.03%	37.12%	140.02%	101.70%	67.12%	27.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,707	762,170	711,328	676,349	633,638	600,862	568,390	23.84%
YoY %	2.69%	7.15%	5.17%	6.74%	5.45%	5.71%	-	-
Horiz. %	137.71%	134.09%	125.15%	118.99%	111.48%	105.71%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	31,455	31,454	30,461	18,651	18,650	18,648	21,454	29.14%
YoY %	0.00%	3.26%	63.32%	0.01%	0.01%	-13.08%	-	-
Horiz. %	146.62%	146.61%	141.98%	86.93%	86.93%	86.92%	100.00%	-
Div Payout %	31.03%	62.88%	17.95%	15.10%	22.93%	60.75%	20.31%	-
YoY %	-50.65%	250.31%	18.87%	-34.15%	-62.26%	199.11%	-	-
Horiz. %	152.78%	309.60%	88.38%	74.35%	112.90%	299.11%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	782,707	762,170	711,328	676,349	633,638	600,862	568,390	23.84%
YoY %	2.69%	7.15%	5.17%	6.74%	5.45%	5.71%	-	-
Horiz. %	137.71%	134.09%	125.15%	118.99%	111.48%	105.71%	100.00%	-
NOSH	944,575	944,565	472,282	472,210	472,174	472,116	472,056	58.99%
YoY %	0.00%	100.00%	0.02%	0.01%	0.01%	0.01%	-	-
Horiz. %	200.10%	200.10%	100.05%	100.03%	100.02%	100.01%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	26.95%	26.92%	24.91%	24.96%	24.92%	23.62%	22.45%	-
YoY %	0.11%	8.07%	-0.20%	0.16%	5.50%	5.21%	-	-
Horiz. %	120.04%	119.91%	110.96%	111.18%	111.00%	105.21%	100.00%	-
ROE	12.95%	6.56%	23.85%	18.27%	12.84%	5.11%	18.58%	-
YoY %	97.41%	-72.49%	30.54%	42.29%	151.27%	-72.50%	-	-
Horiz. %	69.70%	35.31%	128.36%	98.33%	69.11%	27.50%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	39.66	19.62	144.01	104.70	69.06	27.51	99.75	-46.02%
YoY %	102.14%	-86.38%	37.55%	51.61%	151.04%	-72.42%	-	-
Horiz. %	39.76%	19.67%	144.37%	104.96%	69.23%	27.58%	100.00%	-
EPS	10.73	5.30	35.93	26.17	17.23	6.50	22.40	-38.86%
YoY %	102.45%	-85.25%	37.29%	51.89%	165.08%	-70.98%	-	-
Horiz. %	47.90%	23.66%	160.40%	116.83%	76.92%	29.02%	100.00%	-
DPS	3.33	3.33	6.45	3.95	3.95	3.95	4.55	-18.83%
YoY %	0.00%	-48.37%	63.29%	0.00%	0.00%	-13.19%	-	-
Horiz. %	73.19%	73.19%	141.76%	86.81%	86.81%	86.81%	100.00%	-
NAPS	0.8286	0.8069	1.5062	1.4324	1.342	1.2727	1.2054	-22.16%
YoY %	2.69%	-46.43%	5.15%	6.74%	5.45%	5.58%	-	-
Horiz. %	68.74%	66.94%	124.95%	118.83%	111.33%	105.58%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 472,210
RPS	39.61	19.59	71.90	52.26	34.47	13.73	49.73	-14.10%
YoY %	102.19%	-72.75%	37.58%	51.61%	151.06%	-72.39%	-	-
Horiz. %	79.65%	39.39%	144.58%	105.09%	69.31%	27.61%	100.00%	-
EPS	10.72	5.29	17.94	13.06	8.60	3.25	11.17	-2.71%
YoY %	102.65%	-70.51%	37.37%	51.86%	164.62%	-70.90%	-	-
Horiz. %	95.97%	47.36%	160.61%	116.92%	76.99%	29.10%	100.00%	-
DPS	3.33	3.33	3.22	1.97	1.97	1.97	2.27	29.19%
YoY %	0.00%	3.42%	63.45%	0.00%	0.00%	-13.22%	-	-
Horiz. %	146.70%	146.70%	141.85%	86.78%	86.78%	86.78%	100.00%	-
NAPS	0.8275	0.8057	0.752	0.715	0.6699	0.6352	0.6009	23.85%
YoY %	2.71%	7.14%	5.17%	6.73%	5.46%	5.71%	-	-
Horiz. %	137.71%	134.08%	125.15%	118.99%	111.48%	105.71%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	7.20	8.20	19.92	20.00	14.64	14.94	14.70	-
P/RPS	18.15	41.80	13.83	19.10	21.20	54.31	14.74	14.92%
YoY %	-56.58%	202.24%	-27.59%	-9.91%	-60.96%	268.45%	-	-
Horiz. %	123.13%	283.58%	93.83%	129.58%	143.83%	368.45%	100.00%	-
P/EPS	67.09	154.83	55.45	76.44	84.99	229.78	65.63	1.48%
YoY %	-56.67%	179.22%	-27.46%	-10.06%	-63.01%	250.11%	-	-
Horiz. %	102.22%	235.91%	84.49%	116.47%	129.50%	350.11%	100.00%	-
EY	1.49	0.65	1.80	1.31	1.18	0.44	1.52	-1.32%
YoY %	129.23%	-63.89%	37.40%	11.02%	168.18%	-71.05%	-	-
Horiz. %	98.03%	42.76%	118.42%	86.18%	77.63%	28.95%	100.00%	-
DY	0.46	0.41	0.32	0.20	0.27	0.26	0.31	30.19%
YoY %	12.20%	28.12%	60.00%	-25.93%	3.85%	-16.13%	-	-
Horiz. %	148.39%	132.26%	103.23%	64.52%	87.10%	83.87%	100.00%	-
P/NAPS	8.69	10.16	13.23	13.96	10.91	11.74	12.20	-20.29%
YoY %	-14.47%	-23.20%	-5.23%	27.96%	-7.07%	-3.77%	-	-
Horiz. %	71.23%	83.28%	108.44%	114.43%	89.43%	96.23%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	27/04/22	25/02/22	21/10/21	22/07/21	22/04/21	24/02/21	-
Price	7.61	7.40	7.88	20.22	17.58	16.08	17.20	-
P/RPS	19.19	37.73	5.47	19.31	25.46	58.45	17.24	7.42%
YoY %	-49.14%	589.76%	-71.67%	-24.16%	-56.44%	239.04%	-	-
Horiz. %	111.31%	218.85%	31.73%	112.01%	147.68%	339.04%	100.00%	-
P/EPS	70.91	139.73	21.93	77.28	102.05	247.32	76.79	-5.18%
YoY %	-49.25%	537.16%	-71.62%	-24.27%	-58.74%	222.07%	-	-
Horiz. %	92.34%	181.96%	28.56%	100.64%	132.89%	322.07%	100.00%	-
EY	1.41	0.72	4.56	1.29	0.98	0.40	1.30	5.58%
YoY %	95.83%	-84.21%	253.49%	31.63%	145.00%	-69.23%	-	-
Horiz. %	108.46%	55.38%	350.77%	99.23%	75.38%	30.77%	100.00%	-
DY	0.44	0.45	0.82	0.20	0.22	0.25	0.26	42.14%
YoY %	-2.22%	-45.12%	310.00%	-9.09%	-12.00%	-3.85%	-	-
Horiz. %	169.23%	173.08%	315.38%	76.92%	84.62%	96.15%	100.00%	-
P/NAPS	9.18	9.17	5.23	14.12	13.10	12.63	14.27	-25.53%
YoY %	0.11%	75.33%	-62.96%	7.79%	3.72%	-11.49%	-	-
Horiz. %	64.33%	64.26%	36.65%	98.95%	91.80%	88.51%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:50:00

EMA 5

10 Mins

BUY

2024-05-17 10:30:00

OBV

10 Mins

BUY

2024-05-17 10:20:00

EMA 5

10 Mins

SELL

2024-05-17 09:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 09:00:00

TURTLE SYSTEM 20

10 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.015

+0.01

632,349,300

HSI-HUZ

0.195

-0.01

327,752,100

HSI-CV8

0.15

0.00

324,238,700

INGENIEU

0.09

+0.015

269,300,200

HSI-HU6

0.065

-0.005

137,166,600

REVENUE

0.22

-0.01

106,626,000

DSONIC

0.535

+0.06

86,763,800

SINKUNG

0.155

+0.01

57,483,200

TOPGLOV

1.22

+0.02

55,509,600

0.41

+0.015

38,863,600

More active Stocks

MPI

35.96

+2.46

319,800

ALLIANZ

22.80

+0.72

37,700

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.26

+0.50

134,300

TOYOVEN

1.17

+0.235

3,096,300

DKSH

5.23

+0.22

358,500

KESM

6.50

+0.20

72,600

PETGAS

18.32

+0.20

69,900

HSI-CVV

1.30

+0.20

6,000

YTLPOWR

5.37

+0.19

12,447,400

More gainer Stocks

AJI

15.80

-0.32

165,600

PANAMY

19.38

-0.32

29,900

UTDPLT

26.00

-0.20

76,600

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

345,400

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

129,000

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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