[VITROX] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.47%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 189,995 185,581 189,396 185,277 185,755 168,293 196,194 -2.11%
PBT 52,318 52,947 52,545 48,423 51,518 42,941 51,774 0.69%
Tax -3,570 -2,367 -1,423 1,447 -5,523 -798 -1,187 107.94%
NP 48,748 50,580 51,122 49,870 45,995 42,143 50,587 -2.43%
-
NP to SH 48,598 50,843 51,351 50,024 46,117 42,211 50,640 -2.69%
-
Tax Rate 6.82% 4.47% 2.71% -2.99% 10.72% 1.86% 2.29% -
Total Cost 141,247 135,001 138,274 135,407 139,760 126,150 145,607 -2.00%
-
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,807 - - 31,454 11,806 - - -
Div Payout % 24.30% - - 62.88% 25.60% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
NOSH 944,656 944,645 944,575 944,565 472,282 472,210 472,174 58.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.66% 27.25% 26.99% 26.92% 24.76% 25.04% 25.78% -
ROE 5.56% 6.09% 6.56% 6.56% 6.48% 6.24% 7.99% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.11 19.65 20.05 19.62 39.33 35.64 41.55 -38.27%
EPS 5.14 5.38 5.44 5.30 9.77 8.94 10.73 -38.69%
DPS 1.25 0.00 0.00 3.33 2.50 0.00 0.00 -
NAPS 0.9256 0.8841 0.8286 0.8069 1.5062 1.4324 1.342 -21.88%
Adjusted Per Share Value based on latest NOSH - 944,565
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.04 9.81 10.01 9.79 9.82 8.90 10.37 -2.12%
EPS 2.57 2.69 2.71 2.64 2.44 2.23 2.68 -2.74%
DPS 0.62 0.00 0.00 1.66 0.62 0.00 0.00 -
NAPS 0.4622 0.4414 0.4137 0.4029 0.376 0.3575 0.3349 23.88%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 7.65 7.23 7.20 8.20 19.92 20.00 14.64 -
P/RPS 38.03 36.80 35.91 41.80 50.64 56.11 35.23 5.21%
P/EPS 148.70 134.33 132.45 154.83 203.99 223.72 136.50 5.85%
EY 0.67 0.74 0.76 0.65 0.49 0.45 0.73 -5.54%
DY 0.16 0.00 0.00 0.41 0.13 0.00 0.00 -
P/NAPS 8.26 8.18 8.69 10.16 13.23 13.96 10.91 -16.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 -
Price 7.74 7.26 7.61 7.40 7.88 20.22 17.58 -
P/RPS 38.48 36.95 37.95 37.73 20.03 56.73 42.31 -6.11%
P/EPS 150.45 134.88 139.99 139.73 80.70 226.18 163.91 -5.53%
EY 0.66 0.74 0.71 0.72 1.24 0.44 0.61 5.37%
DY 0.16 0.00 0.00 0.45 0.32 0.00 0.00 -
P/NAPS 8.36 8.21 9.18 9.17 5.23 14.12 13.10 -25.81%

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