[VITROX] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 7.42%
YoY- 79.41%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 168,293 196,194 129,882 159,794 123,748 96,546 90,291 51.39%
PBT 42,941 51,774 31,957 33,172 31,521 23,675 21,941 56.39%
Tax -798 -1,187 -1,284 -1,253 -1,807 -753 -876 -6.02%
NP 42,143 50,587 30,673 31,919 29,714 22,922 21,065 58.70%
-
NP to SH 42,211 50,640 30,696 31,920 29,714 22,922 21,065 58.87%
-
Tax Rate 1.86% 2.29% 4.02% 3.78% 5.73% 3.18% 3.99% -
Total Cost 126,150 145,607 99,209 127,875 94,034 73,624 69,226 49.13%
-
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 18,648 8,251 - 13,190 13,189 -
Div Payout % - - 60.75% 25.85% - 57.55% 62.61% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
NOSH 472,210 472,174 472,116 472,056 471,948 471,118 471,038 0.16%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.04% 25.78% 23.62% 19.98% 24.01% 23.74% 23.33% -
ROE 6.24% 7.99% 5.11% 5.62% 5.46% 4.46% 4.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.64 41.55 27.51 33.89 26.25 20.49 19.17 51.14%
EPS 8.94 10.73 6.50 6.77 6.30 4.87 4.47 58.67%
DPS 0.00 0.00 3.95 1.75 0.00 2.80 2.80 -
NAPS 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 1.069 21.51%
Adjusted Per Share Value based on latest NOSH - 472,056
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.80 20.75 13.74 16.90 13.09 10.21 9.55 51.39%
EPS 4.46 5.36 3.25 3.38 3.14 2.42 2.23 58.67%
DPS 0.00 0.00 1.97 0.87 0.00 1.40 1.40 -
NAPS 0.7154 0.6702 0.6356 0.6012 0.5759 0.5436 0.5326 21.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.00 14.64 14.94 14.70 12.20 9.14 7.13 -
P/RPS 56.11 35.23 54.31 43.38 46.48 44.60 37.20 31.48%
P/EPS 223.72 136.50 229.78 217.16 193.59 187.84 159.44 25.30%
EY 0.45 0.73 0.44 0.46 0.52 0.53 0.63 -20.07%
DY 0.00 0.00 0.26 0.12 0.00 0.31 0.39 -
P/NAPS 13.96 10.91 11.74 12.20 10.57 8.38 6.67 63.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 -
Price 20.22 17.58 16.08 17.20 13.94 9.97 8.10 -
P/RPS 56.73 42.31 58.45 50.76 53.11 48.65 42.26 21.66%
P/EPS 226.18 163.91 247.32 254.09 221.20 204.90 181.13 15.94%
EY 0.44 0.61 0.40 0.39 0.45 0.49 0.55 -13.81%
DY 0.00 0.00 0.25 0.10 0.00 0.28 0.35 -
P/NAPS 14.12 13.10 12.63 14.27 12.07 9.14 7.58 51.33%

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