[VITROX] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -26.63%
YoY- -49.79%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 142,230 149,971 149,390 133,331 189,995 185,581 189,396 -17.33%
PBT 29,336 36,854 40,404 35,008 52,318 52,947 52,545 -32.12%
Tax -5,186 -3,775 -2,903 -2,151 -3,570 -2,367 -1,423 136.26%
NP 24,150 33,079 37,501 32,857 48,748 50,580 51,122 -39.26%
-
NP to SH 24,399 33,253 37,655 32,995 48,598 50,843 51,351 -39.02%
-
Tax Rate 17.68% 10.24% 7.18% 6.14% 6.82% 4.47% 2.71% -
Total Cost 118,080 116,892 111,889 100,474 141,247 135,001 138,274 -9.96%
-
Net Worth 958,639 944,548 910,030 909,646 874,344 835,140 782,707 14.43%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 11,814 - 39,221 - 11,807 - - -
Div Payout % 48.42% - 104.16% - 24.30% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 958,639 944,548 910,030 909,646 874,344 835,140 782,707 14.43%
NOSH 945,351 945,317 945,274 944,688 944,656 944,645 944,575 0.05%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.98% 22.06% 25.10% 24.64% 25.66% 27.25% 26.99% -
ROE 2.55% 3.52% 4.14% 3.63% 5.56% 6.09% 6.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.05 15.87 15.81 14.11 20.11 19.65 20.05 -17.36%
EPS 2.58 3.52 3.98 3.49 5.14 5.38 5.44 -39.10%
DPS 1.25 0.00 4.15 0.00 1.25 0.00 0.00 -
NAPS 1.0143 0.9994 0.9629 0.9629 0.9256 0.8841 0.8286 14.38%
Adjusted Per Share Value based on latest NOSH - 945,351
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.04 15.86 15.80 14.10 20.10 19.63 20.03 -17.34%
EPS 2.58 3.52 3.98 3.49 5.14 5.38 5.43 -39.02%
DPS 1.25 0.00 4.15 0.00 1.25 0.00 0.00 -
NAPS 1.014 0.9991 0.9626 0.9622 0.9248 0.8834 0.8279 14.43%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 7.29 7.44 7.98 7.98 7.65 7.23 7.20 -
P/RPS 48.44 46.89 50.48 56.54 38.03 36.80 35.91 22.01%
P/EPS 282.39 211.46 200.29 228.48 148.70 134.33 132.45 65.42%
EY 0.35 0.47 0.50 0.44 0.67 0.74 0.76 -40.28%
DY 0.17 0.00 0.52 0.00 0.16 0.00 0.00 -
P/NAPS 7.19 7.44 8.29 8.29 8.26 8.18 8.69 -11.83%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 -
Price 7.64 7.20 8.05 7.90 7.74 7.26 7.61 -
P/RPS 50.77 45.37 50.93 55.97 38.48 36.95 37.95 21.34%
P/EPS 295.94 204.64 202.05 226.19 150.45 134.88 139.99 64.49%
EY 0.34 0.49 0.49 0.44 0.66 0.74 0.71 -38.70%
DY 0.16 0.00 0.52 0.00 0.16 0.00 0.00 -
P/NAPS 7.53 7.20 8.36 8.20 8.36 8.21 9.18 -12.34%

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