[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.76%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 310,585 186,837 90,291 339,592 244,496 177,987 88,956 129.62%
PBT 77,137 45,616 21,941 81,458 64,248 49,949 24,925 111.92%
Tax -3,436 -1,629 -876 -1,807 -2,389 -1,946 -1,309 89.95%
NP 73,701 43,987 21,065 79,651 61,859 48,003 23,616 113.11%
-
NP to SH 73,701 43,987 21,065 79,651 61,859 48,003 23,616 113.11%
-
Tax Rate 4.45% 3.57% 3.99% 2.22% 3.72% 3.90% 5.25% -
Total Cost 236,884 142,850 69,226 259,941 182,637 129,984 65,340 135.44%
-
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 13,202 13,190 13,189 25,896 18,832 18,828 18,823 -21.00%
Div Payout % 17.91% 29.99% 62.61% 32.51% 30.44% 39.22% 79.71% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
NOSH 471,948 471,118 471,038 471,004 470,954 470,744 470,582 0.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.73% 23.54% 23.33% 23.45% 25.30% 26.97% 26.55% -
ROE 13.54% 8.56% 4.18% 16.52% 13.53% 10.83% 5.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.87 39.66 19.17 72.13 51.93 37.81 18.90 129.34%
EPS 15.63 9.34 4.47 16.92 13.14 10.20 5.02 112.78%
DPS 2.80 2.80 2.80 5.50 4.00 4.00 4.00 -21.11%
NAPS 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 15.52%
Adjusted Per Share Value based on latest NOSH - 471,004
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.85 19.76 9.55 35.92 25.86 18.83 9.41 129.60%
EPS 7.80 4.65 2.23 8.42 6.54 5.08 2.50 113.07%
DPS 1.40 1.40 1.40 2.74 1.99 1.99 1.99 -20.84%
NAPS 0.5759 0.5436 0.5326 0.5101 0.4836 0.4687 0.4626 15.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.20 9.14 7.13 7.92 7.52 6.99 7.18 -
P/RPS 18.52 23.05 37.20 10.98 14.48 18.49 37.98 -37.96%
P/EPS 78.05 97.89 159.44 46.82 57.24 68.54 143.07 -33.16%
EY 1.28 1.02 0.63 2.14 1.75 1.46 0.70 49.37%
DY 0.23 0.31 0.39 0.69 0.53 0.57 0.56 -44.65%
P/NAPS 10.57 8.38 6.67 7.73 7.74 7.43 7.73 23.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 -
Price 13.94 9.97 8.10 8.67 8.07 7.05 7.25 -
P/RPS 21.16 25.14 42.26 12.02 15.54 18.64 38.35 -32.65%
P/EPS 89.18 106.78 181.13 51.25 61.42 69.13 144.47 -27.43%
EY 1.12 0.94 0.55 1.95 1.63 1.45 0.69 37.99%
DY 0.20 0.28 0.35 0.63 0.50 0.57 0.55 -48.95%
P/NAPS 12.07 9.14 7.58 8.47 8.31 7.49 7.80 33.67%

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