[VITROX] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.41%
YoY- -39.58%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 123,748 96,546 90,291 95,096 66,509 89,031 88,956 24.54%
PBT 31,521 23,675 21,941 17,210 14,299 25,024 24,925 16.89%
Tax -1,807 -753 -876 582 -443 -637 -1,309 23.90%
NP 29,714 22,922 21,065 17,792 13,856 24,387 23,616 16.49%
-
NP to SH 29,714 22,922 21,065 17,792 13,856 24,387 23,616 16.49%
-
Tax Rate 5.73% 3.18% 3.99% -3.38% 3.10% 2.55% 5.25% -
Total Cost 94,034 73,624 69,226 77,304 52,653 64,644 65,340 27.38%
-
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 13,190 13,189 7,062 - - 18,823 -
Div Payout % - 57.55% 62.61% 39.70% - - 79.71% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
NOSH 471,948 471,118 471,038 471,004 470,954 470,744 470,582 0.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.01% 23.74% 23.33% 18.71% 20.83% 27.39% 26.55% -
ROE 5.46% 4.46% 4.18% 3.69% 3.03% 5.50% 5.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.25 20.49 19.17 20.20 14.13 18.91 18.90 24.40%
EPS 6.30 4.87 4.47 3.78 2.94 5.18 5.02 16.29%
DPS 0.00 2.80 2.80 1.50 0.00 0.00 4.00 -
NAPS 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 15.52%
Adjusted Per Share Value based on latest NOSH - 471,004
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.09 10.21 9.55 10.06 7.03 9.42 9.41 24.53%
EPS 3.14 2.42 2.23 1.88 1.47 2.58 2.50 16.36%
DPS 0.00 1.40 1.40 0.75 0.00 0.00 1.99 -
NAPS 0.5759 0.5436 0.5326 0.5101 0.4836 0.4687 0.4626 15.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.20 9.14 7.13 7.92 7.52 6.99 7.18 -
P/RPS 46.48 44.60 37.20 39.21 53.23 36.96 37.98 14.37%
P/EPS 193.59 187.84 159.44 209.59 255.53 134.92 143.07 22.26%
EY 0.52 0.53 0.63 0.48 0.39 0.74 0.70 -17.93%
DY 0.00 0.31 0.39 0.19 0.00 0.00 0.56 -
P/NAPS 10.57 8.38 6.67 7.73 7.74 7.43 7.73 23.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 -
Price 13.94 9.97 8.10 8.67 8.07 7.05 7.25 -
P/RPS 53.11 48.65 42.26 42.93 57.13 37.27 38.35 24.16%
P/EPS 221.20 204.90 181.13 229.44 274.22 136.08 144.47 32.73%
EY 0.45 0.49 0.55 0.44 0.36 0.73 0.69 -24.73%
DY 0.00 0.28 0.35 0.17 0.00 0.00 0.55 -
P/NAPS 12.07 9.14 7.58 8.47 8.31 7.49 7.80 33.67%

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