[VITROX] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 29.63%
YoY- 114.45%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 196,194 129,882 159,794 123,748 96,546 90,291 95,096 62.13%
PBT 51,774 31,957 33,172 31,521 23,675 21,941 17,210 108.53%
Tax -1,187 -1,284 -1,253 -1,807 -753 -876 582 -
NP 50,587 30,673 31,919 29,714 22,922 21,065 17,792 100.82%
-
NP to SH 50,640 30,696 31,920 29,714 22,922 21,065 17,792 100.96%
-
Tax Rate 2.29% 4.02% 3.78% 5.73% 3.18% 3.99% -3.38% -
Total Cost 145,607 99,209 127,875 94,034 73,624 69,226 77,304 52.57%
-
Net Worth 633,638 600,862 568,390 544,452 513,914 503,540 482,231 19.98%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 633,638 600,862 568,390 544,452 513,914 503,540 482,231 19.98%
NOSH 472,174 472,116 472,056 471,948 471,118 471,038 471,004 0.16%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 25.78% 23.62% 19.98% 24.01% 23.74% 23.33% 18.71% -
ROE 7.99% 5.11% 5.62% 5.46% 4.46% 4.18% 3.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.55 27.51 33.89 26.25 20.49 19.17 20.20 61.80%
EPS 10.73 6.50 6.77 6.30 4.87 4.47 3.78 100.60%
DPS 0.00 3.95 1.75 0.00 2.80 2.80 1.50 -
NAPS 1.342 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 19.76%
Adjusted Per Share Value based on latest NOSH - 471,948
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.75 13.74 16.90 13.09 10.21 9.55 10.06 62.10%
EPS 5.36 3.25 3.38 3.14 2.42 2.23 1.88 101.19%
DPS 0.00 1.97 0.87 0.00 1.40 1.40 0.75 -
NAPS 0.6702 0.6356 0.6012 0.5759 0.5436 0.5326 0.5101 19.97%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 14.64 14.94 14.70 12.20 9.14 7.13 7.92 -
P/RPS 35.23 54.31 43.38 46.48 44.60 37.20 39.21 -6.89%
P/EPS 136.50 229.78 217.16 193.59 187.84 159.44 209.59 -24.88%
EY 0.73 0.44 0.46 0.52 0.53 0.63 0.48 32.28%
DY 0.00 0.26 0.12 0.00 0.31 0.39 0.19 -
P/NAPS 10.91 11.74 12.20 10.57 8.38 6.67 7.73 25.85%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 -
Price 17.58 16.08 17.20 13.94 9.97 8.10 8.67 -
P/RPS 42.31 58.45 50.76 53.11 48.65 42.26 42.93 -0.96%
P/EPS 163.91 247.32 254.09 221.20 204.90 181.13 229.44 -20.10%
EY 0.61 0.40 0.39 0.45 0.49 0.55 0.44 24.35%
DY 0.00 0.25 0.10 0.00 0.28 0.35 0.17 -
P/NAPS 13.10 12.63 14.27 12.07 9.14 7.58 8.47 33.77%

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