[VITROX] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -19.8%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 95,096 66,509 89,031 88,956 110,582 101,770 105,020 -6.38%
PBT 17,210 14,299 25,024 24,925 31,288 30,024 29,514 -30.13%
Tax 582 -443 -637 -1,309 -1,842 -2,003 -1,757 -
NP 17,792 13,856 24,387 23,616 29,446 28,021 27,757 -25.59%
-
NP to SH 17,792 13,856 24,387 23,616 29,446 28,021 27,757 -25.59%
-
Tax Rate -3.38% 3.10% 2.55% 5.25% 5.89% 6.67% 5.95% -
Total Cost 77,304 52,653 64,644 65,340 81,136 73,749 77,263 0.03%
-
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,062 - - 18,823 8,230 - - -
Div Payout % 39.70% - - 79.71% 27.95% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
NOSH 471,004 470,954 470,744 470,582 470,552 470,422 470,184 0.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.71% 20.83% 27.39% 26.55% 26.63% 27.53% 26.43% -
ROE 3.69% 3.03% 5.50% 5.40% 7.12% 7.13% 7.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.20 14.13 18.91 18.90 23.51 21.64 22.34 -6.47%
EPS 3.78 2.94 5.18 5.02 6.26 5.96 5.90 -25.62%
DPS 1.50 0.00 0.00 4.00 1.75 0.00 0.00 -
NAPS 1.0242 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 20.41%
Adjusted Per Share Value based on latest NOSH - 470,582
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.06 7.03 9.42 9.41 11.70 10.76 11.11 -6.38%
EPS 1.88 1.47 2.58 2.50 3.11 2.96 2.94 -25.71%
DPS 0.75 0.00 0.00 1.99 0.87 0.00 0.00 -
NAPS 0.5101 0.4836 0.4687 0.4626 0.4372 0.4155 0.3852 20.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 7.92 7.52 6.99 7.18 6.29 8.00 5.58 -
P/RPS 39.21 53.23 36.96 37.98 26.75 36.97 24.98 34.95%
P/EPS 209.59 255.53 134.92 143.07 100.47 134.27 94.52 69.79%
EY 0.48 0.39 0.74 0.70 1.00 0.74 1.06 -40.94%
DY 0.19 0.00 0.00 0.56 0.28 0.00 0.00 -
P/NAPS 7.73 7.74 7.43 7.73 7.16 9.58 7.20 4.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 -
Price 8.67 8.07 7.05 7.25 6.73 7.48 6.32 -
P/RPS 42.93 57.13 37.27 38.35 28.62 34.57 28.30 31.92%
P/EPS 229.44 274.22 136.08 144.47 107.50 125.54 107.06 65.99%
EY 0.44 0.36 0.73 0.69 0.93 0.80 0.93 -39.19%
DY 0.17 0.00 0.00 0.55 0.26 0.00 0.00 -
P/NAPS 8.47 8.31 7.49 7.80 7.66 8.96 8.16 2.50%

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