[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.55%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 470,379 310,585 186,837 90,291 339,592 244,496 177,987 90.58%
PBT 110,309 77,137 45,616 21,941 81,458 64,248 49,949 69.17%
Tax -4,689 -3,436 -1,629 -876 -1,807 -2,389 -1,946 79.25%
NP 105,620 73,701 43,987 21,065 79,651 61,859 48,003 68.76%
-
NP to SH 105,621 73,701 43,987 21,065 79,651 61,859 48,003 68.76%
-
Tax Rate 4.25% 4.45% 3.57% 3.99% 2.22% 3.72% 3.90% -
Total Cost 364,759 236,884 142,850 69,226 259,941 182,637 129,984 98.32%
-
Net Worth 568,390 544,452 513,914 503,540 482,231 457,217 443,086 17.97%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,454 13,202 13,190 13,189 25,896 18,832 18,828 9.05%
Div Payout % 20.31% 17.91% 29.99% 62.61% 32.51% 30.44% 39.22% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 568,390 544,452 513,914 503,540 482,231 457,217 443,086 17.97%
NOSH 472,056 471,948 471,118 471,038 471,004 470,954 470,744 0.18%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 22.45% 23.73% 23.54% 23.33% 23.45% 25.30% 26.97% -
ROE 18.58% 13.54% 8.56% 4.18% 16.52% 13.53% 10.83% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 99.75 65.87 39.66 19.17 72.13 51.93 37.81 90.36%
EPS 22.40 15.63 9.34 4.47 16.92 13.14 10.20 68.55%
DPS 4.55 2.80 2.80 2.80 5.50 4.00 4.00 8.92%
NAPS 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 17.83%
Adjusted Per Share Value based on latest NOSH - 471,038
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.73 32.83 19.75 9.55 35.90 25.85 18.82 90.56%
EPS 11.17 7.79 4.65 2.23 8.42 6.54 5.07 68.91%
DPS 2.27 1.40 1.39 1.39 2.74 1.99 1.99 9.12%
NAPS 0.6009 0.5756 0.5433 0.5323 0.5098 0.4834 0.4684 17.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 14.70 12.20 9.14 7.13 7.92 7.52 6.99 -
P/RPS 14.74 18.52 23.05 37.20 10.98 14.48 18.49 -13.96%
P/EPS 65.63 78.05 97.89 159.44 46.82 57.24 68.54 -2.83%
EY 1.52 1.28 1.02 0.63 2.14 1.75 1.46 2.70%
DY 0.31 0.23 0.31 0.39 0.69 0.53 0.57 -33.24%
P/NAPS 12.20 10.57 8.38 6.67 7.73 7.74 7.43 38.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 -
Price 17.20 13.94 9.97 8.10 8.67 8.07 7.05 -
P/RPS 17.24 21.16 25.14 42.26 12.02 15.54 18.64 -5.04%
P/EPS 76.79 89.18 106.78 181.13 51.25 61.42 69.13 7.22%
EY 1.30 1.12 0.94 0.55 1.95 1.63 1.45 -6.99%
DY 0.26 0.20 0.28 0.35 0.63 0.50 0.57 -40.60%
P/NAPS 14.27 12.07 9.14 7.58 8.47 8.31 7.49 53.38%

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