[VITROX] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -11.69%
YoY- -34.6%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 137,199 119,613 142,230 149,971 149,390 133,331 189,995 -19.52%
PBT 31,077 18,848 29,336 36,854 40,404 35,008 52,318 -29.35%
Tax -3,211 -1,833 -5,186 -3,775 -2,903 -2,151 -3,570 -6.82%
NP 27,866 17,015 24,150 33,079 37,501 32,857 48,748 -31.14%
-
NP to SH 28,101 17,230 24,399 33,253 37,655 32,995 48,598 -30.61%
-
Tax Rate 10.33% 9.73% 17.68% 10.24% 7.18% 6.14% 6.82% -
Total Cost 109,333 102,598 118,080 116,892 111,889 100,474 141,247 -15.70%
-
Net Worth 985,286 977,280 958,639 944,548 910,030 909,646 874,344 8.29%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 20,806 - 11,814 - 39,221 - 11,807 45.94%
Div Payout % 74.04% - 48.42% - 104.16% - 24.30% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 985,286 977,280 958,639 944,548 910,030 909,646 874,344 8.29%
NOSH 1,891,835 945,420 945,351 945,317 945,274 944,688 944,656 58.94%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 20.31% 14.23% 16.98% 22.06% 25.10% 24.64% 25.66% -
ROE 2.85% 1.76% 2.55% 3.52% 4.14% 3.63% 5.56% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 7.25 12.65 15.05 15.87 15.81 14.11 20.11 -49.37%
EPS 1.49 1.82 2.58 3.52 3.98 3.49 5.14 -56.23%
DPS 1.10 0.00 1.25 0.00 4.15 0.00 1.25 -8.17%
NAPS 0.5209 1.0337 1.0143 0.9994 0.9629 0.9629 0.9256 -31.86%
Adjusted Per Share Value based on latest NOSH - 945,317
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 7.25 6.32 7.52 7.93 7.90 7.05 10.04 -19.52%
EPS 1.49 0.91 1.29 1.76 1.99 1.74 2.57 -30.49%
DPS 1.10 0.00 0.62 0.00 2.07 0.00 0.62 46.60%
NAPS 0.5208 0.5166 0.5067 0.4993 0.481 0.4808 0.4622 8.29%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.12 7.58 7.29 7.44 7.98 7.98 7.65 -
P/RPS 56.80 59.91 48.44 46.89 50.48 56.54 38.03 30.69%
P/EPS 277.32 415.92 282.39 211.46 200.29 228.48 148.70 51.56%
EY 0.36 0.24 0.35 0.47 0.50 0.44 0.67 -33.93%
DY 0.27 0.00 0.17 0.00 0.52 0.00 0.16 41.78%
P/NAPS 7.91 7.33 7.19 7.44 8.29 8.29 8.26 -2.84%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 25/07/24 25/04/24 22/02/24 26/10/23 27/07/23 27/04/23 23/02/23 -
Price 4.07 7.62 7.64 7.20 8.05 7.90 7.74 -
P/RPS 56.11 60.23 50.77 45.37 50.93 55.97 38.48 28.61%
P/EPS 273.96 418.11 295.94 204.64 202.05 226.19 150.45 49.17%
EY 0.37 0.24 0.34 0.49 0.49 0.44 0.66 -32.03%
DY 0.27 0.00 0.16 0.00 0.52 0.00 0.16 41.78%
P/NAPS 7.81 7.37 7.53 7.20 8.36 8.20 8.36 -4.43%

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