[VITROX] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -43.18%
YoY- -50.55%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 96,546 90,291 95,096 66,509 89,031 88,956 110,582 -8.65%
PBT 23,675 21,941 17,210 14,299 25,024 24,925 31,288 -16.97%
Tax -753 -876 582 -443 -637 -1,309 -1,842 -44.94%
NP 22,922 21,065 17,792 13,856 24,387 23,616 29,446 -15.39%
-
NP to SH 22,922 21,065 17,792 13,856 24,387 23,616 29,446 -15.39%
-
Tax Rate 3.18% 3.99% -3.38% 3.10% 2.55% 5.25% 5.89% -
Total Cost 73,624 69,226 77,304 52,653 64,644 65,340 81,136 -6.27%
-
Net Worth 513,914 503,540 482,231 457,217 443,086 437,359 413,330 15.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 13,190 13,189 7,062 - - 18,823 8,230 36.98%
Div Payout % 57.55% 62.61% 39.70% - - 79.71% 27.95% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 513,914 503,540 482,231 457,217 443,086 437,359 413,330 15.64%
NOSH 471,118 471,038 471,004 470,954 470,744 470,582 470,552 0.08%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.74% 23.33% 18.71% 20.83% 27.39% 26.55% 26.63% -
ROE 4.46% 4.18% 3.69% 3.03% 5.50% 5.40% 7.12% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.49 19.17 20.20 14.13 18.91 18.90 23.51 -8.76%
EPS 4.87 4.47 3.78 2.94 5.18 5.02 6.26 -15.42%
DPS 2.80 2.80 1.50 0.00 0.00 4.00 1.75 36.83%
NAPS 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 0.8788 15.51%
Adjusted Per Share Value based on latest NOSH - 470,954
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.21 9.55 10.06 7.03 9.42 9.41 11.70 -8.68%
EPS 2.42 2.23 1.88 1.47 2.58 2.50 3.11 -15.41%
DPS 1.40 1.40 0.75 0.00 0.00 1.99 0.87 37.36%
NAPS 0.5436 0.5326 0.5101 0.4836 0.4687 0.4626 0.4372 15.64%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 9.14 7.13 7.92 7.52 6.99 7.18 6.29 -
P/RPS 44.60 37.20 39.21 53.23 36.96 37.98 26.75 40.65%
P/EPS 187.84 159.44 209.59 255.53 134.92 143.07 100.47 51.82%
EY 0.53 0.63 0.48 0.39 0.74 0.70 1.00 -34.53%
DY 0.31 0.39 0.19 0.00 0.00 0.56 0.28 7.02%
P/NAPS 8.38 6.67 7.73 7.74 7.43 7.73 7.16 11.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 -
Price 9.97 8.10 8.67 8.07 7.05 7.25 6.73 -
P/RPS 48.65 42.26 42.93 57.13 37.27 38.35 28.62 42.47%
P/EPS 204.90 181.13 229.44 274.22 136.08 144.47 107.50 53.78%
EY 0.49 0.55 0.44 0.36 0.73 0.69 0.93 -34.79%
DY 0.28 0.35 0.17 0.00 0.00 0.55 0.26 5.06%
P/NAPS 9.14 7.58 8.47 8.31 7.49 7.80 7.66 12.51%

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