[VITROX] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.99%
YoY- 20.45%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 149,390 133,331 189,995 185,581 189,396 185,277 185,755 -13.55%
PBT 40,404 35,008 52,318 52,947 52,545 48,423 51,518 -14.99%
Tax -2,903 -2,151 -3,570 -2,367 -1,423 1,447 -5,523 -34.94%
NP 37,501 32,857 48,748 50,580 51,122 49,870 45,995 -12.75%
-
NP to SH 37,655 32,995 48,598 50,843 51,351 50,024 46,117 -12.67%
-
Tax Rate 7.18% 6.14% 6.82% 4.47% 2.71% -2.99% 10.72% -
Total Cost 111,889 100,474 141,247 135,001 138,274 135,407 139,760 -13.81%
-
Net Worth 910,030 909,646 874,344 835,140 782,707 762,170 711,328 17.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 39,221 - 11,807 - - 31,454 11,806 123.13%
Div Payout % 104.16% - 24.30% - - 62.88% 25.60% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 910,030 909,646 874,344 835,140 782,707 762,170 711,328 17.90%
NOSH 945,274 944,688 944,656 944,645 944,575 944,565 472,282 59.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.10% 24.64% 25.66% 27.25% 26.99% 26.92% 24.76% -
ROE 4.14% 3.63% 5.56% 6.09% 6.56% 6.56% 6.48% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.81 14.11 20.11 19.65 20.05 19.62 39.33 -45.62%
EPS 3.98 3.49 5.14 5.38 5.44 5.30 9.77 -45.13%
DPS 4.15 0.00 1.25 0.00 0.00 3.33 2.50 40.32%
NAPS 0.9629 0.9629 0.9256 0.8841 0.8286 0.8069 1.5062 -25.85%
Adjusted Per Share Value based on latest NOSH - 944,645
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.90 7.05 10.04 9.81 10.01 9.79 9.82 -13.53%
EPS 1.99 1.74 2.57 2.69 2.71 2.64 2.44 -12.74%
DPS 2.07 0.00 0.62 0.00 0.00 1.66 0.62 123.87%
NAPS 0.481 0.4808 0.4622 0.4414 0.4137 0.4029 0.376 17.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 7.98 7.98 7.65 7.23 7.20 8.20 19.92 -
P/RPS 50.48 56.54 38.03 36.80 35.91 41.80 50.64 -0.21%
P/EPS 200.29 228.48 148.70 134.33 132.45 154.83 203.99 -1.21%
EY 0.50 0.44 0.67 0.74 0.76 0.65 0.49 1.35%
DY 0.52 0.00 0.16 0.00 0.00 0.41 0.13 152.62%
P/NAPS 8.29 8.29 8.26 8.18 8.69 10.16 13.23 -26.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 -
Price 8.05 7.90 7.74 7.26 7.61 7.40 7.88 -
P/RPS 50.93 55.97 38.48 36.95 37.95 37.73 20.03 86.61%
P/EPS 202.05 226.19 150.45 134.88 139.99 139.73 80.70 84.69%
EY 0.49 0.44 0.66 0.74 0.71 0.72 1.24 -46.24%
DY 0.52 0.00 0.16 0.00 0.00 0.45 0.32 38.34%
P/NAPS 8.36 8.20 8.36 8.21 9.18 9.17 5.23 36.82%

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