[VITROX] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 20.97%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 609,618 509,970 470,379 405,681 348,442 340,927 339,592 47.75%
PBT 148,424 120,325 110,309 94,347 77,125 78,474 81,458 49.23%
Tax -5,531 -5,097 -4,689 -2,854 -1,490 -1,374 -1,807 110.95%
NP 142,893 115,228 105,620 91,493 75,635 77,100 79,651 47.69%
-
NP to SH 142,970 115,252 105,621 91,493 75,635 77,100 79,651 47.74%
-
Tax Rate 3.73% 4.24% 4.25% 3.03% 1.93% 1.75% 2.22% -
Total Cost 466,725 394,742 364,759 314,188 272,807 263,827 259,941 47.77%
-
Net Worth 633,638 600,862 568,390 544,452 513,914 503,540 482,231 19.98%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 26,900 40,091 34,631 33,442 33,442 20,251 25,885 2.59%
Div Payout % 18.82% 34.79% 32.79% 36.55% 44.22% 26.27% 32.50% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 633,638 600,862 568,390 544,452 513,914 503,540 482,231 19.98%
NOSH 472,174 472,116 472,056 471,948 471,118 471,038 471,004 0.16%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 23.44% 22.60% 22.45% 22.55% 21.71% 22.61% 23.45% -
ROE 22.56% 19.18% 18.58% 16.80% 14.72% 15.31% 16.52% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.11 108.02 99.75 86.04 73.96 72.38 72.13 47.47%
EPS 30.28 24.41 22.40 19.40 16.06 16.37 16.92 47.45%
DPS 5.70 8.50 7.35 7.10 7.10 4.30 5.50 2.41%
NAPS 1.342 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 19.76%
Adjusted Per Share Value based on latest NOSH - 471,948
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 64.45 53.91 49.73 42.89 36.84 36.04 35.90 47.76%
EPS 15.11 12.18 11.17 9.67 8.00 8.15 8.42 47.72%
DPS 2.84 4.24 3.66 3.54 3.54 2.14 2.74 2.42%
NAPS 0.6699 0.6352 0.6009 0.5756 0.5433 0.5323 0.5098 19.99%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 14.64 14.94 14.70 12.20 9.14 7.13 7.92 -
P/RPS 11.34 13.83 14.74 14.18 12.36 9.85 10.98 2.17%
P/EPS 48.35 61.20 65.63 62.87 56.93 43.56 46.82 2.16%
EY 2.07 1.63 1.52 1.59 1.76 2.30 2.14 -2.19%
DY 0.39 0.57 0.50 0.58 0.78 0.60 0.69 -31.66%
P/NAPS 10.91 11.74 12.20 10.57 8.38 6.67 7.73 25.85%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 -
Price 17.58 16.08 17.20 13.94 9.97 8.10 8.67 -
P/RPS 13.62 14.89 17.24 16.20 13.48 11.19 12.02 8.69%
P/EPS 58.06 65.87 76.79 71.84 62.10 49.49 51.25 8.68%
EY 1.72 1.52 1.30 1.39 1.61 2.02 1.95 -8.03%
DY 0.32 0.53 0.43 0.51 0.71 0.53 0.63 -36.36%
P/NAPS 13.10 12.63 14.27 12.07 9.14 7.58 8.47 33.77%

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