[VITROX] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.44%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 654,163 609,618 509,970 470,379 405,681 348,442 340,927 54.35%
PBT 159,844 148,424 120,325 110,309 94,347 77,125 78,474 60.61%
Tax -4,522 -5,531 -5,097 -4,689 -2,854 -1,490 -1,374 121.09%
NP 155,322 142,893 115,228 105,620 91,493 75,635 77,100 59.44%
-
NP to SH 155,467 142,970 115,252 105,621 91,493 75,635 77,100 59.54%
-
Tax Rate 2.83% 3.73% 4.24% 4.25% 3.03% 1.93% 1.75% -
Total Cost 498,841 466,725 394,742 364,759 314,188 272,807 263,827 52.84%
-
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 26,900 26,900 40,091 34,631 33,442 33,442 20,251 20.81%
Div Payout % 17.30% 18.82% 34.79% 32.79% 36.55% 44.22% 26.27% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
NOSH 472,210 472,174 472,116 472,056 471,948 471,118 471,038 0.16%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 23.74% 23.44% 22.60% 22.45% 22.55% 21.71% 22.61% -
ROE 22.99% 22.56% 19.18% 18.58% 16.80% 14.72% 15.31% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 138.54 129.11 108.02 99.75 86.04 73.96 72.38 54.09%
EPS 32.93 30.28 24.41 22.40 19.40 16.06 16.37 59.28%
DPS 5.70 5.70 8.50 7.35 7.10 7.10 4.30 20.65%
NAPS 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 1.069 21.51%
Adjusted Per Share Value based on latest NOSH - 472,056
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.19 64.48 53.94 49.75 42.91 36.86 36.06 54.34%
EPS 16.44 15.12 12.19 11.17 9.68 8.00 8.16 59.44%
DPS 2.85 2.85 4.24 3.66 3.54 3.54 2.14 21.02%
NAPS 0.7154 0.6702 0.6356 0.6012 0.5759 0.5436 0.5326 21.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.00 14.64 14.94 14.70 12.20 9.14 7.13 -
P/RPS 14.44 11.34 13.83 14.74 14.18 12.36 9.85 29.01%
P/EPS 60.74 48.35 61.20 65.63 62.87 56.93 43.56 24.78%
EY 1.65 2.07 1.63 1.52 1.59 1.76 2.30 -19.84%
DY 0.28 0.39 0.57 0.50 0.58 0.78 0.60 -39.80%
P/NAPS 13.96 10.91 11.74 12.20 10.57 8.38 6.67 63.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 -
Price 20.22 17.58 16.08 17.20 13.94 9.97 8.10 -
P/RPS 14.59 13.62 14.89 17.24 16.20 13.48 11.19 19.32%
P/EPS 61.41 58.06 65.87 76.79 71.84 62.10 49.49 15.45%
EY 1.63 1.72 1.52 1.30 1.39 1.61 2.02 -13.31%
DY 0.28 0.32 0.53 0.43 0.51 0.71 0.53 -34.62%
P/NAPS 14.12 13.10 12.63 14.27 12.07 9.14 7.58 51.33%

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