[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -70.52%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 750,249 560,254 374,673 185,277 680,124 494,369 326,076 74.01%
PBT 206,233 153,915 100,968 48,423 178,190 126,672 83,731 82.08%
Tax -5,913 -2,343 24 1,447 -8,792 -3,269 -2,471 78.62%
NP 200,320 151,572 100,992 49,870 169,398 123,403 81,260 82.18%
-
NP to SH 200,816 152,218 101,375 50,024 169,664 123,547 81,336 82.37%
-
Tax Rate 2.87% 1.52% -0.02% -2.99% 4.93% 2.58% 2.95% -
Total Cost 549,929 408,682 273,681 135,407 510,726 370,966 244,816 71.26%
-
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 43,263 31,455 31,455 31,454 30,461 18,651 18,650 74.96%
Div Payout % 21.54% 20.67% 31.03% 62.88% 17.95% 15.10% 22.93% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
NOSH 944,656 944,645 944,575 944,565 472,282 472,210 472,174 58.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.70% 27.05% 26.95% 26.92% 24.91% 24.96% 24.92% -
ROE 22.97% 18.23% 12.95% 6.56% 23.85% 18.27% 12.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.42 59.31 39.66 19.62 144.01 104.70 69.06 9.73%
EPS 21.26 16.11 10.73 5.30 35.93 26.17 17.23 14.99%
DPS 4.58 3.33 3.33 3.33 6.45 3.95 3.95 10.33%
NAPS 0.9256 0.8841 0.8286 0.8069 1.5062 1.4324 1.342 -21.88%
Adjusted Per Share Value based on latest NOSH - 944,565
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.31 59.23 39.61 19.59 71.90 52.26 34.47 74.01%
EPS 21.23 16.09 10.72 5.29 17.94 13.06 8.60 82.35%
DPS 4.57 3.33 3.33 3.33 3.22 1.97 1.97 74.97%
NAPS 0.9243 0.8829 0.8275 0.8057 0.752 0.715 0.6699 23.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 7.65 7.23 7.20 8.20 19.92 20.00 14.64 -
P/RPS 9.63 12.19 18.15 41.80 13.83 19.10 21.20 -40.82%
P/EPS 35.99 44.87 67.09 154.83 55.45 76.44 84.99 -43.52%
EY 2.78 2.23 1.49 0.65 1.80 1.31 1.18 76.77%
DY 0.60 0.46 0.46 0.41 0.32 0.20 0.27 70.04%
P/NAPS 8.26 8.18 8.69 10.16 13.23 13.96 10.91 -16.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 -
Price 7.74 7.26 7.61 7.40 7.88 20.22 17.58 -
P/RPS 9.75 12.24 19.19 37.73 5.47 19.31 25.46 -47.17%
P/EPS 36.41 45.05 70.91 139.73 21.93 77.28 102.05 -49.60%
EY 2.75 2.22 1.41 0.72 4.56 1.29 0.98 98.57%
DY 0.59 0.46 0.44 0.45 0.82 0.20 0.22 92.68%
P/NAPS 8.36 8.21 9.18 9.17 5.23 14.12 13.10 -25.81%

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