[VITROX] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 8.82%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 129,882 159,794 123,748 96,546 90,291 95,096 66,509 56.17%
PBT 31,957 33,172 31,521 23,675 21,941 17,210 14,299 70.85%
Tax -1,284 -1,253 -1,807 -753 -876 582 -443 103.15%
NP 30,673 31,919 29,714 22,922 21,065 17,792 13,856 69.77%
-
NP to SH 30,696 31,920 29,714 22,922 21,065 17,792 13,856 69.85%
-
Tax Rate 4.02% 3.78% 5.73% 3.18% 3.99% -3.38% 3.10% -
Total Cost 99,209 127,875 94,034 73,624 69,226 77,304 52,653 52.49%
-
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 18,648 8,251 - 13,190 13,189 7,062 - -
Div Payout % 60.75% 25.85% - 57.55% 62.61% 39.70% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
NOSH 472,116 472,056 471,948 471,118 471,038 471,004 470,954 0.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 23.62% 19.98% 24.01% 23.74% 23.33% 18.71% 20.83% -
ROE 5.11% 5.62% 5.46% 4.46% 4.18% 3.69% 3.03% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.51 33.89 26.25 20.49 19.17 20.20 14.13 55.85%
EPS 6.50 6.77 6.30 4.87 4.47 3.78 2.94 69.62%
DPS 3.95 1.75 0.00 2.80 2.80 1.50 0.00 -
NAPS 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 19.73%
Adjusted Per Share Value based on latest NOSH - 471,118
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.74 16.90 13.09 10.21 9.55 10.06 7.03 56.25%
EPS 3.25 3.38 3.14 2.42 2.23 1.88 1.47 69.62%
DPS 1.97 0.87 0.00 1.40 1.40 0.75 0.00 -
NAPS 0.6356 0.6012 0.5759 0.5436 0.5326 0.5101 0.4836 19.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 14.94 14.70 12.20 9.14 7.13 7.92 7.52 -
P/RPS 54.31 43.38 46.48 44.60 37.20 39.21 53.23 1.34%
P/EPS 229.78 217.16 193.59 187.84 159.44 209.59 255.53 -6.83%
EY 0.44 0.46 0.52 0.53 0.63 0.48 0.39 8.36%
DY 0.26 0.12 0.00 0.31 0.39 0.19 0.00 -
P/NAPS 11.74 12.20 10.57 8.38 6.67 7.73 7.74 31.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 -
Price 16.08 17.20 13.94 9.97 8.10 8.67 8.07 -
P/RPS 58.45 50.76 53.11 48.65 42.26 42.93 57.13 1.53%
P/EPS 247.32 254.09 221.20 204.90 181.13 229.44 274.22 -6.64%
EY 0.40 0.39 0.45 0.49 0.55 0.44 0.36 7.26%
DY 0.25 0.10 0.00 0.28 0.35 0.17 0.00 -
P/NAPS 12.63 14.27 12.07 9.14 7.58 8.47 8.31 32.15%

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