[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

22-Apr-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -70.94%

YoY- 45.72%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Cumulative Result
Revenue	680,124	494,369	326,076	129,882	470,379	310,585	186,837	136.08%
YoY %	37.57%	51.61%	151.06%	-72.39%	51.45%	66.23%	-	-
Horiz. %	364.02%	264.60%	174.52%	69.52%	251.76%	166.23%	100.00%	-
PBT	178,190	126,672	83,731	31,957	110,309	77,137	45,616	147.41%
YoY %	40.67%	51.28%	162.01%	-71.03%	43.00%	69.10%	-	-
Horiz. %	390.63%	277.69%	183.56%	70.06%	241.82%	169.10%	100.00%	-
Tax	-8,792	-3,269	-2,471	-1,284	-4,689	-3,436	-1,629	206.74%
YoY %	-168.95%	-32.29%	-92.45%	72.62%	-36.47%	-110.93%	-	-
Horiz. %	539.72%	200.68%	151.69%	78.82%	287.85%	210.93%	100.00%	-
NP	169,398	123,403	81,260	30,673	105,620	73,701	43,987	145.08%
YoY %	37.27%	51.86%	164.92%	-70.96%	43.31%	67.55%	-	-
Horiz. %	385.11%	280.54%	184.74%	69.73%	240.12%	167.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,664	123,547	81,336	30,696	105,621	73,701	43,987	145.34%
YoY %	37.33%	51.90%	164.97%	-70.94%	43.31%	67.55%	-	-
Horiz. %	385.71%	280.87%	184.91%	69.78%	240.12%	167.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.93%	2.58%	2.95%	4.02%	4.25%	4.45%	3.57%	-
YoY %	91.09%	-12.54%	-26.62%	-5.41%	-4.49%	24.65%	-	-
Horiz. %	138.10%	72.27%	82.63%	112.61%	119.05%	124.65%	100.00%	-
Total Cost	510,726	370,966	244,816	99,209	364,759	236,884	142,850	133.27%
YoY %	37.67%	51.53%	146.77%	-72.80%	53.98%	65.83%	-	-
Horiz. %	357.53%	259.69%	171.38%	69.45%	255.34%	165.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	711,328	676,349	633,638	600,862	568,390	544,452	513,914	24.12%
YoY %	5.17%	6.74%	5.45%	5.71%	4.40%	5.94%	-	-
Horiz. %	138.41%	131.61%	123.30%	116.92%	110.60%	105.94%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	30,461	18,651	18,650	18,648	21,454	13,202	13,190	74.44%
YoY %	63.32%	0.01%	0.01%	-13.08%	62.51%	0.09%	-	-
Horiz. %	230.94%	141.40%	141.39%	141.38%	162.65%	100.09%	100.00%	-
Div Payout %	17.95%	15.10%	22.93%	60.75%	20.31%	17.91%	29.99%	-
YoY %	18.87%	-34.15%	-62.26%	199.11%	13.40%	-40.28%	-	-
Horiz. %	59.85%	50.35%	76.46%	202.57%	67.72%	59.72%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	711,328	676,349	633,638	600,862	568,390	544,452	513,914	24.12%
YoY %	5.17%	6.74%	5.45%	5.71%	4.40%	5.94%	-	-
Horiz. %	138.41%	131.61%	123.30%	116.92%	110.60%	105.94%	100.00%	-
NOSH	472,282	472,210	472,174	472,116	472,056	471,948	471,118	0.16%
YoY %	0.02%	0.01%	0.01%	0.01%	0.02%	0.18%	-	-
Horiz. %	100.25%	100.23%	100.22%	100.21%	100.20%	100.18%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	24.91%	24.96%	24.92%	23.62%	22.45%	23.73%	23.54%	-
YoY %	-0.20%	0.16%	5.50%	5.21%	-5.39%	0.81%	-	-
Horiz. %	105.82%	106.03%	105.86%	100.34%	95.37%	100.81%	100.00%	-
ROE	23.85%	18.27%	12.84%	5.11%	18.58%	13.54%	8.56%	-
YoY %	30.54%	42.29%	151.27%	-72.50%	37.22%	58.18%	-	-
Horiz. %	278.62%	213.43%	150.00%	59.70%	217.06%	158.18%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	144.01	104.70	69.06	27.51	99.75	65.87	39.66	135.68%
YoY %	37.55%	51.61%	151.04%	-72.42%	51.43%	66.09%	-	-
Horiz. %	363.11%	263.99%	174.13%	69.36%	251.51%	166.09%	100.00%	-
EPS	35.93	26.17	17.23	6.50	22.40	15.63	9.34	144.91%
YoY %	37.29%	51.89%	165.08%	-70.98%	43.31%	67.34%	-	-
Horiz. %	384.69%	280.19%	184.48%	69.59%	239.83%	167.34%	100.00%	-
DPS	6.45	3.95	3.95	3.95	4.55	2.80	2.80	74.15%
YoY %	63.29%	0.00%	0.00%	-13.19%	62.50%	0.00%	-	-
Horiz. %	230.36%	141.07%	141.07%	141.07%	162.50%	100.00%	100.00%	-
NAPS	1.5062	1.4324	1.342	1.2727	1.2054	1.1547	1.0909	23.92%
YoY %	5.15%	6.74%	5.45%	5.58%	4.39%	5.85%	-	-
Horiz. %	138.07%	131.30%	123.02%	116.67%	110.50%	105.85%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 472,116
RPS	35.95	26.13	17.24	6.87	24.86	16.42	9.88	136.01%
YoY %	37.58%	51.57%	150.95%	-72.37%	51.40%	66.19%	-	-
Horiz. %	363.87%	264.47%	174.49%	69.53%	251.62%	166.19%	100.00%	-
EPS	8.97	6.53	4.30	1.62	5.58	3.90	2.33	145.03%
YoY %	37.37%	51.86%	165.43%	-70.97%	43.08%	67.38%	-	-
Horiz. %	384.98%	280.26%	184.55%	69.53%	239.48%	167.38%	100.00%	-
DPS	1.61	0.99	0.99	0.99	1.13	0.70	0.70	73.97%
YoY %	62.63%	0.00%	0.00%	-12.39%	61.43%	0.00%	-	-
Horiz. %	230.00%	141.43%	141.43%	141.43%	161.43%	100.00%	100.00%	-
NAPS	0.376	0.3575	0.3349	0.3176	0.3004	0.2878	0.2716	24.14%
YoY %	5.17%	6.75%	5.45%	5.73%	4.38%	5.96%	-	-
Horiz. %	138.44%	131.63%	123.31%	116.94%	110.60%	105.96%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	19.92	20.00	14.64	14.94	14.70	12.20	9.14	-
P/RPS	13.83	19.10	21.20	54.31	14.74	18.52	23.05	-28.79%
YoY %	-27.59%	-9.91%	-60.96%	268.45%	-20.41%	-19.65%	-	-
Horiz. %	60.00%	82.86%	91.97%	235.62%	63.95%	80.35%	100.00%	-
P/EPS	55.45	76.44	84.99	229.78	65.63	78.05	97.89	-31.46%
YoY %	-27.46%	-10.06%	-63.01%	250.11%	-15.91%	-20.27%	-	-
Horiz. %	56.65%	78.09%	86.82%	234.73%	67.04%	79.73%	100.00%	-
EY	1.80	1.31	1.18	0.44	1.52	1.28	1.02	45.88%
YoY %	37.40%	11.02%	168.18%	-71.05%	18.75%	25.49%	-	-
Horiz. %	176.47%	128.43%	115.69%	43.14%	149.02%	125.49%	100.00%	-
DY	0.32	0.20	0.27	0.26	0.31	0.23	0.31	2.13%
YoY %	60.00%	-25.93%	3.85%	-16.13%	34.78%	-25.81%	-	-
Horiz. %	103.23%	64.52%	87.10%	83.87%	100.00%	74.19%	100.00%	-
P/NAPS	13.23	13.96	10.91	11.74	12.20	10.57	8.38	35.47%
YoY %	-5.23%	27.96%	-7.07%	-3.77%	15.42%	26.13%	-	-
Horiz. %	157.88%	166.59%	130.19%	140.10%	145.58%	126.13%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	21/10/21	22/07/21	22/04/21	24/02/21	22/10/20	23/07/20	-
Price	7.88	20.22	17.58	16.08	17.20	13.94	9.97	-
P/RPS	5.47	19.31	25.46	58.45	17.24	21.16	25.14	-63.72%
YoY %	-71.67%	-24.16%	-56.44%	239.04%	-18.53%	-15.83%	-	-
Horiz. %	21.76%	76.81%	101.27%	232.50%	68.58%	84.17%	100.00%	-
P/EPS	21.93	77.28	102.05	247.32	76.79	89.18	106.78	-65.08%
YoY %	-71.62%	-24.27%	-58.74%	222.07%	-13.89%	-16.48%	-	-
Horiz. %	20.54%	72.37%	95.57%	231.62%	71.91%	83.52%	100.00%	-
EY	4.56	1.29	0.98	0.40	1.30	1.12	0.94	185.74%
YoY %	253.49%	31.63%	145.00%	-69.23%	16.07%	19.15%	-	-
Horiz. %	485.11%	137.23%	104.26%	42.55%	138.30%	119.15%	100.00%	-
DY	0.82	0.20	0.22	0.25	0.26	0.20	0.28	104.29%
YoY %	310.00%	-9.09%	-12.00%	-3.85%	30.00%	-28.57%	-	-
Horiz. %	292.86%	71.43%	78.57%	89.29%	92.86%	71.43%	100.00%	-
P/NAPS	5.23	14.12	13.10	12.63	14.27	12.07	9.14	-31.00%
YoY %	-62.96%	7.79%	3.72%	-11.49%	18.23%	32.06%	-	-
Horiz. %	57.22%	154.49%	143.33%	138.18%	156.13%	132.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 15:10:00

EMA 5

10 Mins

BUY

2024-06-26 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 14:55:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

641

PTRANS

PERAK TRANSIT BERHAD

624

DNEX

DAGANG NEXCHANGE BERHAD

614

NOTION

NOTION VTEC BHD

604

HLIND

HONG LEONG INDUSTRIES BHD

599

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

GENTING

GENTING BHD

399

PBBANK

PUBLIC BANK BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More