[VITROX] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.97%
YoY- 120.92%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 185,277 185,755 168,293 196,194 129,882 159,794 123,748 30.90%
PBT 48,423 51,518 42,941 51,774 31,957 33,172 31,521 33.17%
Tax 1,447 -5,523 -798 -1,187 -1,284 -1,253 -1,807 -
NP 49,870 45,995 42,143 50,587 30,673 31,919 29,714 41.27%
-
NP to SH 50,024 46,117 42,211 50,640 30,696 31,920 29,714 41.56%
-
Tax Rate -2.99% 10.72% 1.86% 2.29% 4.02% 3.78% 5.73% -
Total Cost 135,407 139,760 126,150 145,607 99,209 127,875 94,034 27.54%
-
Net Worth 762,170 711,328 676,349 633,638 600,862 568,390 544,452 25.16%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 31,454 11,806 - - 18,648 8,251 - -
Div Payout % 62.88% 25.60% - - 60.75% 25.85% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 762,170 711,328 676,349 633,638 600,862 568,390 544,452 25.16%
NOSH 944,565 472,282 472,210 472,174 472,116 472,056 471,948 58.88%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 26.92% 24.76% 25.04% 25.78% 23.62% 19.98% 24.01% -
ROE 6.56% 6.48% 6.24% 7.99% 5.11% 5.62% 5.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.62 39.33 35.64 41.55 27.51 33.89 26.25 -17.65%
EPS 5.30 9.77 8.94 10.73 6.50 6.77 6.30 -10.89%
DPS 3.33 2.50 0.00 0.00 3.95 1.75 0.00 -
NAPS 0.8069 1.5062 1.4324 1.342 1.2727 1.2054 1.1547 -21.27%
Adjusted Per Share Value based on latest NOSH - 472,174
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.60 19.65 17.80 20.75 13.74 16.90 13.09 30.91%
EPS 5.29 4.88 4.46 5.36 3.25 3.38 3.14 41.63%
DPS 3.33 1.25 0.00 0.00 1.97 0.87 0.00 -
NAPS 0.8062 0.7524 0.7154 0.6702 0.6356 0.6012 0.5759 25.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 8.20 19.92 20.00 14.64 14.94 14.70 12.20 -
P/RPS 41.80 50.64 56.11 35.23 54.31 43.38 46.48 -6.83%
P/EPS 154.83 203.99 223.72 136.50 229.78 217.16 193.59 -13.84%
EY 0.65 0.49 0.45 0.73 0.44 0.46 0.52 16.05%
DY 0.41 0.13 0.00 0.00 0.26 0.12 0.00 -
P/NAPS 10.16 13.23 13.96 10.91 11.74 12.20 10.57 -2.60%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/04/22 25/02/22 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 -
Price 7.40 7.88 20.22 17.58 16.08 17.20 13.94 -
P/RPS 37.73 20.03 56.73 42.31 58.45 50.76 53.11 -20.39%
P/EPS 139.73 80.70 226.18 163.91 247.32 254.09 221.20 -26.39%
EY 0.72 1.24 0.44 0.61 0.40 0.39 0.45 36.83%
DY 0.45 0.32 0.00 0.00 0.25 0.10 0.00 -
P/NAPS 9.17 5.23 14.12 13.10 12.63 14.27 12.07 -16.75%

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