[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 31.93%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 432,692 282,721 133,331 750,249 560,254 374,673 185,277 75.93%
PBT 112,266 75,412 35,008 206,233 153,915 100,968 48,423 75.08%
Tax -8,829 -5,054 -2,151 -5,913 -2,343 24 1,447 -
NP 103,437 70,358 32,857 200,320 151,572 100,992 49,870 62.56%
-
NP to SH 103,903 70,650 32,995 200,816 152,218 101,375 50,024 62.71%
-
Tax Rate 7.86% 6.70% 6.14% 2.87% 1.52% -0.02% -2.99% -
Total Cost 329,255 212,363 100,474 549,929 408,682 273,681 135,407 80.72%
-
Net Worth 944,548 910,030 909,646 874,344 835,140 782,707 762,170 15.36%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 39,222 39,221 - 43,263 31,455 31,455 31,454 15.83%
Div Payout % 37.75% 55.52% - 21.54% 20.67% 31.03% 62.88% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 944,548 910,030 909,646 874,344 835,140 782,707 762,170 15.36%
NOSH 945,317 945,274 944,688 944,656 944,645 944,575 944,565 0.05%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 23.91% 24.89% 24.64% 26.70% 27.05% 26.95% 26.92% -
ROE 11.00% 7.76% 3.63% 22.97% 18.23% 12.95% 6.56% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.78 29.91 14.11 79.42 59.31 39.66 19.62 75.83%
EPS 10.99 7.48 3.49 21.26 16.11 10.73 5.30 62.53%
DPS 4.15 4.15 0.00 4.58 3.33 3.33 3.33 15.79%
NAPS 0.9994 0.9629 0.9629 0.9256 0.8841 0.8286 0.8069 15.31%
Adjusted Per Share Value based on latest NOSH - 944,656
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.87 14.94 7.05 39.66 29.61 19.80 9.79 75.96%
EPS 5.49 3.73 1.74 10.61 8.05 5.36 2.64 62.84%
DPS 2.07 2.07 0.00 2.29 1.66 1.66 1.66 15.83%
NAPS 0.4993 0.481 0.4808 0.4622 0.4414 0.4137 0.4029 15.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.44 7.98 7.98 7.65 7.23 7.20 8.20 -
P/RPS 16.25 26.68 56.54 9.63 12.19 18.15 41.80 -46.70%
P/EPS 67.68 106.75 228.48 35.99 44.87 67.09 154.83 -42.37%
EY 1.48 0.94 0.44 2.78 2.23 1.49 0.65 72.98%
DY 0.56 0.52 0.00 0.60 0.46 0.46 0.41 23.07%
P/NAPS 7.44 8.29 8.29 8.26 8.18 8.69 10.16 -18.74%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 -
Price 7.20 8.05 7.90 7.74 7.26 7.61 7.40 -
P/RPS 15.73 26.91 55.97 9.75 12.24 19.19 37.73 -44.16%
P/EPS 65.49 107.69 226.19 36.41 45.05 70.91 139.73 -39.63%
EY 1.53 0.93 0.44 2.75 2.22 1.41 0.72 65.21%
DY 0.58 0.52 0.00 0.59 0.46 0.44 0.45 18.41%
P/NAPS 7.20 8.36 8.20 8.36 8.21 9.18 9.17 -14.87%

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