[VITROX] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 18.4%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 159,794 123,748 96,546 90,291 95,096 66,509 89,031 47.42%
PBT 33,172 31,521 23,675 21,941 17,210 14,299 25,024 20.56%
Tax -1,253 -1,807 -753 -876 582 -443 -637 56.66%
NP 31,919 29,714 22,922 21,065 17,792 13,856 24,387 19.55%
-
NP to SH 31,920 29,714 22,922 21,065 17,792 13,856 24,387 19.55%
-
Tax Rate 3.78% 5.73% 3.18% 3.99% -3.38% 3.10% 2.55% -
Total Cost 127,875 94,034 73,624 69,226 77,304 52,653 64,644 57.25%
-
Net Worth 568,390 544,452 513,914 503,540 482,231 457,217 443,086 17.97%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,251 - 13,190 13,189 7,062 - - -
Div Payout % 25.85% - 57.55% 62.61% 39.70% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 568,390 544,452 513,914 503,540 482,231 457,217 443,086 17.97%
NOSH 472,056 471,948 471,118 471,038 471,004 470,954 470,744 0.18%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.98% 24.01% 23.74% 23.33% 18.71% 20.83% 27.39% -
ROE 5.62% 5.46% 4.46% 4.18% 3.69% 3.03% 5.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.89 26.25 20.49 19.17 20.20 14.13 18.91 47.28%
EPS 6.77 6.30 4.87 4.47 3.78 2.94 5.18 19.44%
DPS 1.75 0.00 2.80 2.80 1.50 0.00 0.00 -
NAPS 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 17.83%
Adjusted Per Share Value based on latest NOSH - 471,038
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.45 6.54 5.10 4.77 5.03 3.52 4.71 47.38%
EPS 1.69 1.57 1.21 1.11 0.94 0.73 1.29 19.63%
DPS 0.44 0.00 0.70 0.70 0.37 0.00 0.00 -
NAPS 0.3004 0.2878 0.2716 0.2662 0.2549 0.2417 0.2342 17.96%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 14.70 12.20 9.14 7.13 7.92 7.52 6.99 -
P/RPS 43.38 46.48 44.60 37.20 39.21 53.23 36.96 11.21%
P/EPS 217.16 193.59 187.84 159.44 209.59 255.53 134.92 37.14%
EY 0.46 0.52 0.53 0.63 0.48 0.39 0.74 -27.05%
DY 0.12 0.00 0.31 0.39 0.19 0.00 0.00 -
P/NAPS 12.20 10.57 8.38 6.67 7.73 7.74 7.43 38.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 -
Price 17.20 13.94 9.97 8.10 8.67 8.07 7.05 -
P/RPS 50.76 53.11 48.65 42.26 42.93 57.13 37.27 22.75%
P/EPS 254.09 221.20 204.90 181.13 229.44 274.22 136.08 51.34%
EY 0.39 0.45 0.49 0.55 0.44 0.36 0.73 -34.03%
DY 0.10 0.00 0.28 0.35 0.17 0.00 0.00 -
P/NAPS 14.27 12.07 9.14 7.58 8.47 8.31 7.49 53.38%

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