[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

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Cumulative Result
Revenue	560,254	374,673	185,277	680,124	494,369	326,076	129,882	164.75%
YoY %	49.53%	102.22%	-72.76%	37.57%	51.61%	151.06%	-	-
Horiz. %	431.36%	288.47%	142.65%	523.65%	380.63%	251.06%	100.00%	-
PBT	153,915	100,968	48,423	178,190	126,672	83,731	31,957	184.92%
YoY %	52.44%	108.51%	-72.83%	40.67%	51.28%	162.01%	-	-
Horiz. %	481.63%	315.95%	151.53%	557.59%	396.38%	262.01%	100.00%	-
Tax	-2,343	24	1,447	-8,792	-3,269	-2,471	-1,284	49.27%
YoY %	-9,862.50%	-98.34%	116.46%	-168.95%	-32.29%	-92.45%	-	-
Horiz. %	182.48%	-1.87%	-112.69%	684.74%	254.60%	192.45%	100.00%	-
NP	151,572	100,992	49,870	169,398	123,403	81,260	30,673	189.83%
YoY %	50.08%	102.51%	-70.56%	37.27%	51.86%	164.92%	-	-
Horiz. %	494.15%	329.25%	162.59%	552.27%	402.32%	264.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,218	101,375	50,024	169,664	123,547	81,336	30,696	190.51%
YoY %	50.15%	102.65%	-70.52%	37.33%	51.90%	164.97%	-	-
Horiz. %	495.89%	330.25%	162.97%	552.72%	402.49%	264.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.52%	-0.02%	-2.99%	4.93%	2.58%	2.95%	4.02%	-
YoY %	7,700.00%	99.33%	-160.65%	91.09%	-12.54%	-26.62%	-	-
Horiz. %	37.81%	-0.50%	-74.38%	122.64%	64.18%	73.38%	100.00%	-
Total Cost	408,682	273,681	135,407	510,726	370,966	244,816	99,209	156.75%
YoY %	49.33%	102.12%	-73.49%	37.67%	51.53%	146.77%	-	-
Horiz. %	411.94%	275.86%	136.49%	514.80%	373.92%	246.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,140	782,707	762,170	711,328	676,349	633,638	600,862	24.51%
YoY %	6.70%	2.69%	7.15%	5.17%	6.74%	5.45%	-	-
Horiz. %	138.99%	130.26%	126.85%	118.38%	112.56%	105.45%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	31,455	31,455	31,454	30,461	18,651	18,650	18,648	41.65%
YoY %	0.00%	0.00%	3.26%	63.32%	0.01%	0.01%	-	-
Horiz. %	168.68%	168.68%	168.67%	163.35%	100.02%	100.01%	100.00%	-
Div Payout %	20.67%	31.03%	62.88%	17.95%	15.10%	22.93%	60.75%	-
YoY %	-33.39%	-50.65%	250.31%	18.87%	-34.15%	-62.26%	-	-
Horiz. %	34.02%	51.08%	103.51%	29.55%	24.86%	37.74%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	835,140	782,707	762,170	711,328	676,349	633,638	600,862	24.51%
YoY %	6.70%	2.69%	7.15%	5.17%	6.74%	5.45%	-	-
Horiz. %	138.99%	130.26%	126.85%	118.38%	112.56%	105.45%	100.00%	-
NOSH	944,645	944,575	944,565	472,282	472,210	472,174	472,116	58.71%
YoY %	0.01%	0.00%	100.00%	0.02%	0.01%	0.01%	-	-
Horiz. %	200.09%	200.07%	200.07%	100.04%	100.02%	100.01%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	27.05%	26.95%	26.92%	24.91%	24.96%	24.92%	23.62%	-
YoY %	0.37%	0.11%	8.07%	-0.20%	0.16%	5.50%	-	-
Horiz. %	114.52%	114.10%	113.97%	105.46%	105.67%	105.50%	100.00%	-
ROE	18.23%	12.95%	6.56%	23.85%	18.27%	12.84%	5.11%	-
YoY %	40.77%	97.41%	-72.49%	30.54%	42.29%	151.27%	-	-
Horiz. %	356.75%	253.42%	128.38%	466.73%	357.53%	251.27%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	59.31	39.66	19.62	144.01	104.70	69.06	27.51	66.80%
YoY %	49.55%	102.14%	-86.38%	37.55%	51.61%	151.04%	-	-
Horiz. %	215.59%	144.17%	71.32%	523.48%	380.59%	251.04%	100.00%	-
EPS	16.11	10.73	5.30	35.93	26.17	17.23	6.50	83.04%
YoY %	50.14%	102.45%	-85.25%	37.29%	51.89%	165.08%	-	-
Horiz. %	247.85%	165.08%	81.54%	552.77%	402.62%	265.08%	100.00%	-
DPS	3.33	3.33	3.33	6.45	3.95	3.95	3.95	-10.74%
YoY %	0.00%	0.00%	-48.37%	63.29%	0.00%	0.00%	-	-
Horiz. %	84.30%	84.30%	84.30%	163.29%	100.00%	100.00%	100.00%	-
NAPS	0.8841	0.8286	0.8069	1.5062	1.4324	1.342	1.2727	-21.54%
YoY %	6.70%	2.69%	-46.43%	5.15%	6.74%	5.45%	-	-
Horiz. %	69.47%	65.11%	63.40%	118.35%	112.55%	105.45%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 472,282
RPS	29.61	19.80	9.79	35.95	26.13	17.24	6.87	164.60%
YoY %	49.55%	102.25%	-72.77%	37.58%	51.57%	150.95%	-	-
Horiz. %	431.00%	288.21%	142.50%	523.29%	380.35%	250.95%	100.00%	-
EPS	8.05	5.36	2.64	8.97	6.53	4.30	1.62	190.91%
YoY %	50.19%	103.03%	-70.57%	37.37%	51.86%	165.43%	-	-
Horiz. %	496.91%	330.86%	162.96%	553.70%	403.09%	265.43%	100.00%	-
DPS	1.66	1.66	1.66	1.61	0.99	0.99	0.99	41.09%
YoY %	0.00%	0.00%	3.11%	62.63%	0.00%	0.00%	-	-
Horiz. %	167.68%	167.68%	167.68%	162.63%	100.00%	100.00%	100.00%	-
NAPS	0.4414	0.4137	0.4029	0.376	0.3575	0.3349	0.3176	24.51%
YoY %	6.70%	2.68%	7.15%	5.17%	6.75%	5.45%	-	-
Horiz. %	138.98%	130.26%	126.86%	118.39%	112.56%	105.45%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-32.84%	-56.58%	202.24%	-27.59%	-9.91%	-60.96%	-	-
Horiz. %	22.45%	33.42%	76.97%	25.46%	35.17%	39.04%	100.00%	-
P/EPS	44.87	67.09	154.83	55.45	76.44	84.99	229.78	-66.30%
YoY %	-33.12%	-56.67%	179.22%	-27.46%	-10.06%	-63.01%	-	-
Horiz. %	19.53%	29.20%	67.38%	24.13%	33.27%	36.99%	100.00%	-
EY	2.23	1.49	0.65	1.80	1.31	1.18	0.44	194.76%
YoY %	49.66%	129.23%	-63.89%	37.40%	11.02%	168.18%	-	-
Horiz. %	506.82%	338.64%	147.73%	409.09%	297.73%	268.18%	100.00%	-
DY	0.46	0.46	0.41	0.32	0.20	0.27	0.26	46.23%
YoY %	0.00%	12.20%	28.12%	60.00%	-25.93%	3.85%	-	-
Horiz. %	176.92%	176.92%	157.69%	123.08%	76.92%	103.85%	100.00%	-
P/NAPS	8.18	8.69	10.16	13.23	13.96	10.91	11.74	-21.38%
YoY %	-5.87%	-14.47%	-23.20%	-5.23%	27.96%	-7.07%	-	-
Horiz. %	69.68%	74.02%	86.54%	112.69%	118.91%	92.93%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-36.22%	-49.14%	589.76%	-71.67%	-24.16%	-56.44%	-	-
Horiz. %	20.94%	32.83%	64.55%	9.36%	33.04%	43.56%	100.00%	-
P/EPS	45.05	70.91	139.73	21.93	77.28	102.05	247.32	-67.83%
YoY %	-36.47%	-49.25%	537.16%	-71.62%	-24.27%	-58.74%	-	-
Horiz. %	18.22%	28.67%	56.50%	8.87%	31.25%	41.26%	100.00%	-
EY	2.22	1.41	0.72	4.56	1.29	0.98	0.40	213.14%
YoY %	57.45%	95.83%	-84.21%	253.49%	31.63%	145.00%	-	-
Horiz. %	555.00%	352.50%	180.00%	1,140.00%	322.50%	245.00%	100.00%	-
DY	0.46	0.44	0.45	0.82	0.20	0.22	0.25	50.10%
YoY %	4.55%	-2.22%	-45.12%	310.00%	-9.09%	-12.00%	-	-
Horiz. %	184.00%	176.00%	180.00%	328.00%	80.00%	88.00%	100.00%	-
P/NAPS	8.21	9.18	9.17	5.23	14.12	13.10	12.63	-24.94%
YoY %	-10.57%	0.11%	75.33%	-62.96%	7.79%	3.72%	-	-
Horiz. %	65.00%	72.68%	72.60%	41.41%	111.80%	103.72%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos