[VITROX] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.74%
YoY- 69.92%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 728,721 735,519 680,124 654,163 609,618 509,970 470,379 33.99%
PBT 195,427 194,656 178,190 159,844 148,424 120,325 110,309 46.56%
Tax -6,297 -6,061 -8,792 -4,522 -5,531 -5,097 -4,689 21.78%
NP 189,130 188,595 169,398 155,322 142,893 115,228 105,620 47.61%
-
NP to SH 189,703 188,992 169,664 155,467 142,970 115,252 105,621 47.91%
-
Tax Rate 3.22% 3.11% 4.93% 2.83% 3.73% 4.24% 4.25% -
Total Cost 539,591 546,924 510,726 498,841 466,725 394,742 364,759 29.92%
-
Net Worth 782,707 762,170 711,328 676,349 633,638 600,862 568,390 23.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 43,260 43,260 30,455 26,900 26,900 40,091 34,631 16.03%
Div Payout % 22.80% 22.89% 17.95% 17.30% 18.82% 34.79% 32.79% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 782,707 762,170 711,328 676,349 633,638 600,862 568,390 23.84%
NOSH 944,575 944,565 472,282 472,210 472,174 472,116 472,056 58.99%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.95% 25.64% 24.91% 23.74% 23.44% 22.60% 22.45% -
ROE 24.24% 24.80% 23.85% 22.99% 22.56% 19.18% 18.58% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 77.14 77.87 144.01 138.54 129.11 108.02 99.75 -15.78%
EPS 20.08 20.01 35.93 32.93 30.28 24.41 22.40 -7.04%
DPS 4.58 4.58 6.45 5.70 5.70 8.50 7.35 -27.10%
NAPS 0.8286 0.8069 1.5062 1.4324 1.342 1.2727 1.2054 -22.16%
Adjusted Per Share Value based on latest NOSH - 472,210
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.52 38.88 35.95 34.58 32.22 26.96 24.86 34.01%
EPS 10.03 9.99 8.97 8.22 7.56 6.09 5.58 47.99%
DPS 2.29 2.29 1.61 1.42 1.42 2.12 1.83 16.17%
NAPS 0.4137 0.4029 0.376 0.3575 0.3349 0.3176 0.3004 23.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 7.20 8.20 19.92 20.00 14.64 14.94 14.70 -
P/RPS 9.33 10.53 13.83 14.44 11.34 13.83 14.74 -26.34%
P/EPS 35.85 40.98 55.45 60.74 48.35 61.20 65.63 -33.25%
EY 2.79 2.44 1.80 1.65 2.07 1.63 1.52 50.08%
DY 0.64 0.56 0.32 0.28 0.39 0.57 0.50 17.94%
P/NAPS 8.69 10.16 13.23 13.96 10.91 11.74 12.20 -20.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 22/04/21 24/02/21 -
Price 7.61 7.40 7.78 20.22 17.58 16.08 17.20 -
P/RPS 9.86 9.50 5.40 14.59 13.62 14.89 17.24 -31.16%
P/EPS 37.89 36.98 21.66 61.41 58.06 65.87 76.79 -37.63%
EY 2.64 2.70 4.62 1.63 1.72 1.52 1.30 60.57%
DY 0.60 0.62 0.83 0.28 0.32 0.53 0.43 24.94%
P/NAPS 9.18 9.17 5.17 14.12 13.10 12.63 14.27 -25.53%

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