[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.33%
YoY- 60.63%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 560,254 374,673 185,277 680,124 494,369 326,076 129,882 164.75%
PBT 153,915 100,968 48,423 178,190 126,672 83,731 31,957 184.92%
Tax -2,343 24 1,447 -8,792 -3,269 -2,471 -1,284 49.27%
NP 151,572 100,992 49,870 169,398 123,403 81,260 30,673 189.83%
-
NP to SH 152,218 101,375 50,024 169,664 123,547 81,336 30,696 190.51%
-
Tax Rate 1.52% -0.02% -2.99% 4.93% 2.58% 2.95% 4.02% -
Total Cost 408,682 273,681 135,407 510,726 370,966 244,816 99,209 156.75%
-
Net Worth 835,140 782,707 762,170 711,328 676,349 633,638 600,862 24.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 31,455 31,455 31,454 30,461 18,651 18,650 18,648 41.65%
Div Payout % 20.67% 31.03% 62.88% 17.95% 15.10% 22.93% 60.75% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 835,140 782,707 762,170 711,328 676,349 633,638 600,862 24.51%
NOSH 944,645 944,575 944,565 472,282 472,210 472,174 472,116 58.71%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.05% 26.95% 26.92% 24.91% 24.96% 24.92% 23.62% -
ROE 18.23% 12.95% 6.56% 23.85% 18.27% 12.84% 5.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.31 39.66 19.62 144.01 104.70 69.06 27.51 66.80%
EPS 16.11 10.73 5.30 35.93 26.17 17.23 6.50 83.04%
DPS 3.33 3.33 3.33 6.45 3.95 3.95 3.95 -10.74%
NAPS 0.8841 0.8286 0.8069 1.5062 1.4324 1.342 1.2727 -21.54%
Adjusted Per Share Value based on latest NOSH - 472,282
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.26 39.63 19.60 71.94 52.29 34.49 13.74 164.72%
EPS 16.10 10.72 5.29 17.95 13.07 8.60 3.25 190.31%
DPS 3.33 3.33 3.33 3.22 1.97 1.97 1.97 41.85%
NAPS 0.8834 0.8279 0.8062 0.7524 0.7154 0.6702 0.6356 24.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 7.23 7.20 8.20 19.92 20.00 14.64 14.94 -
P/RPS 12.19 18.15 41.80 13.83 19.10 21.20 54.31 -63.03%
P/EPS 44.87 67.09 154.83 55.45 76.44 84.99 229.78 -66.30%
EY 2.23 1.49 0.65 1.80 1.31 1.18 0.44 194.76%
DY 0.46 0.46 0.41 0.32 0.20 0.27 0.26 46.23%
P/NAPS 8.18 8.69 10.16 13.23 13.96 10.91 11.74 -21.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 22/04/21 -
Price 7.26 7.61 7.40 7.88 20.22 17.58 16.08 -
P/RPS 12.24 19.19 37.73 5.47 19.31 25.46 58.45 -64.70%
P/EPS 45.05 70.91 139.73 21.93 77.28 102.05 247.32 -67.83%
EY 2.22 1.41 0.72 4.56 1.29 0.98 0.40 213.14%
DY 0.46 0.44 0.45 0.82 0.20 0.22 0.25 50.10%
P/NAPS 8.21 9.18 9.17 5.23 14.12 13.10 12.63 -24.94%

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