[VITROX] QoQ TTM Result on 31-Dec-2022 [#4]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 1.25%

YoY- 18.36%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	622,687	658,297	698,303	750,249	746,009	728,721	735,519	-10.49%
YoY %	-5.41%	-5.73%	-6.92%	0.57%	2.37%	-0.92%	-	-
Horiz. %	84.66%	89.50%	94.94%	102.00%	101.43%	99.08%	100.00%	-
PBT	164,584	180,677	192,818	206,233	205,433	195,427	194,656	-10.57%
YoY %	-8.91%	-6.30%	-6.50%	0.39%	5.12%	0.40%	-	-
Horiz. %	84.55%	92.82%	99.06%	105.95%	105.54%	100.40%	100.00%	-
Tax	-12,399	-10,991	-9,511	-5,913	-7,866	-6,297	-6,061	61.07%
YoY %	-12.81%	-15.56%	-60.85%	24.83%	-24.92%	-3.89%	-	-
Horiz. %	204.57%	181.34%	156.92%	97.56%	129.78%	103.89%	100.00%	-
NP	152,185	169,686	183,307	200,320	197,567	189,130	188,595	-13.31%
YoY %	-10.31%	-7.43%	-8.49%	1.39%	4.46%	0.28%	-	-
Horiz. %	80.69%	89.97%	97.20%	106.22%	104.76%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,501	170,091	183,787	200,816	198,335	189,703	188,992	-13.31%
YoY %	-10.34%	-7.45%	-8.48%	1.25%	4.55%	0.38%	-	-
Horiz. %	80.69%	90.00%	97.25%	106.26%	104.94%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.53%	6.08%	4.93%	2.87%	3.83%	3.22%	3.11%	-
YoY %	23.85%	23.33%	71.78%	-25.07%	18.94%	3.54%	-	-
Horiz. %	242.12%	195.50%	158.52%	92.28%	123.15%	103.54%	100.00%	-
Total Cost	470,502	488,611	514,996	549,929	548,442	539,591	546,924	-9.53%
YoY %	-3.71%	-5.12%	-6.35%	0.27%	1.64%	-1.34%	-	-
Horiz. %	86.03%	89.34%	94.16%	100.55%	100.28%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	51,029	51,029	11,807	43,261	43,260	43,260	43,260	11.62%
YoY %	0.00%	332.19%	-72.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.96%	117.96%	27.29%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	33.46%	30.00%	6.42%	21.54%	21.81%	22.80%	22.89%	-
YoY %	11.53%	367.29%	-70.19%	-1.24%	-4.34%	-0.39%	-	-
Horiz. %	146.18%	131.06%	28.05%	94.10%	95.28%	99.61%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-
NOSH	945,317	945,274	944,688	944,656	944,645	944,575	944,565	0.05%
YoY %	0.00%	0.06%	0.00%	0.00%	0.01%	0.00%	-	-
Horiz. %	100.08%	100.08%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	24.44%	25.78%	26.25%	26.70%	26.48%	25.95%	25.64%	-
YoY %	-5.20%	-1.79%	-1.69%	0.83%	2.04%	1.21%	-	-
Horiz. %	95.32%	100.55%	102.38%	104.13%	103.28%	101.21%	100.00%	-
ROE	16.15%	18.69%	20.20%	22.97%	23.75%	24.24%	24.80%	-
YoY %	-13.59%	-7.48%	-12.06%	-3.28%	-2.02%	-2.26%	-	-
Horiz. %	65.12%	75.36%	81.45%	92.62%	95.77%	97.74%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	65.88	69.65	73.92	79.42	78.97	77.14	77.87	-10.53%
YoY %	-5.41%	-5.78%	-6.93%	0.57%	2.37%	-0.94%	-	-
Horiz. %	84.60%	89.44%	94.93%	101.99%	101.41%	99.06%	100.00%	-
EPS	16.14	18.00	19.45	21.26	21.00	20.08	20.01	-13.33%
YoY %	-10.33%	-7.46%	-8.51%	1.24%	4.58%	0.35%	-	-
Horiz. %	80.66%	89.96%	97.20%	106.25%	104.95%	100.35%	100.00%	-
DPS	5.40	5.40	1.25	4.58	4.58	4.58	4.58	11.59%
YoY %	0.00%	332.00%	-72.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.90%	117.90%	27.29%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9994	0.9629	0.9629	0.9256	0.8841	0.8286	0.8069	15.31%
YoY %	3.79%	0.00%	4.03%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.86%	119.33%	119.33%	114.71%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 944,656
RPS	32.91	34.80	36.91	39.66	39.43	38.52	38.88	-10.50%
YoY %	-5.43%	-5.72%	-6.93%	0.58%	2.36%	-0.93%	-	-
Horiz. %	84.65%	89.51%	94.93%	102.01%	101.41%	99.07%	100.00%	-
EPS	8.06	8.99	9.71	10.61	10.48	10.03	9.99	-13.32%
YoY %	-10.34%	-7.42%	-8.48%	1.24%	4.49%	0.40%	-	-
Horiz. %	80.68%	89.99%	97.20%	106.21%	104.90%	100.40%	100.00%	-
DPS	2.70	2.70	0.62	2.29	2.29	2.29	2.29	11.59%
YoY %	0.00%	335.48%	-72.93%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.90%	117.90%	27.07%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4993	0.481	0.4808	0.4622	0.4414	0.4137	0.4029	15.35%
YoY %	3.80%	0.04%	4.02%	4.71%	6.70%	2.68%	-	-
Horiz. %	123.93%	119.38%	119.33%	114.72%	109.56%	102.68%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	7.44	7.98	7.98	7.65	7.23	7.20	8.20	-
P/RPS	11.29	11.46	10.80	9.63	9.15	9.33	10.53	4.75%
YoY %	-1.48%	6.11%	12.15%	5.25%	-1.93%	-11.40%	-	-
Horiz. %	107.22%	108.83%	102.56%	91.45%	86.89%	88.60%	100.00%	-
P/EPS	46.11	44.34	41.02	35.99	34.43	35.85	40.98	8.17%
YoY %	3.99%	8.09%	13.98%	4.53%	-3.96%	-12.52%	-	-
Horiz. %	112.52%	108.20%	100.10%	87.82%	84.02%	87.48%	100.00%	-
EY	2.17	2.26	2.44	2.78	2.90	2.79	2.44	-7.51%
YoY %	-3.98%	-7.38%	-12.23%	-4.14%	3.94%	14.34%	-	-
Horiz. %	88.93%	92.62%	100.00%	113.93%	118.85%	114.34%	100.00%	-
DY	0.73	0.68	0.16	0.60	0.63	0.64	0.56	19.31%
YoY %	7.35%	325.00%	-73.33%	-4.76%	-1.56%	14.29%	-	-
Horiz. %	130.36%	121.43%	28.57%	107.14%	112.50%	114.29%	100.00%	-
P/NAPS	7.44	8.29	8.29	8.26	8.18	8.69	10.16	-18.74%
YoY %	-10.25%	0.00%	0.36%	0.98%	-5.87%	-14.47%	-	-
Horiz. %	73.23%	81.59%	81.59%	81.30%	80.51%	85.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	26/10/23	27/07/23	27/04/23	23/02/23	27/10/22	28/07/22	27/04/22	-
Price	7.20	8.05	7.90	7.74	7.26	7.61	7.40	-
P/RPS	10.93	11.56	10.69	9.75	9.19	9.86	9.50	9.78%
YoY %	-5.45%	8.14%	9.64%	6.09%	-6.80%	3.79%	-	-
Horiz. %	115.05%	121.68%	112.53%	102.63%	96.74%	103.79%	100.00%	-
P/EPS	44.62	44.73	40.61	36.41	34.58	37.89	36.98	13.32%
YoY %	-0.25%	10.15%	11.54%	5.29%	-8.74%	2.46%	-	-
Horiz. %	120.66%	120.96%	109.82%	98.46%	93.51%	102.46%	100.00%	-
EY	2.24	2.24	2.46	2.75	2.89	2.64	2.70	-11.69%
YoY %	0.00%	-8.94%	-10.55%	-4.84%	9.47%	-2.22%	-	-
Horiz. %	82.96%	82.96%	91.11%	101.85%	107.04%	97.78%	100.00%	-
DY	0.75	0.67	0.16	0.59	0.63	0.60	0.62	13.51%
YoY %	11.94%	318.75%	-72.88%	-6.35%	5.00%	-3.23%	-	-
Horiz. %	120.97%	108.06%	25.81%	95.16%	101.61%	96.77%	100.00%	-
P/NAPS	7.20	8.36	8.20	8.36	8.21	9.18	9.17	-14.87%
YoY %	-13.88%	1.95%	-1.91%	1.83%	-10.57%	0.11%	-	-
Horiz. %	78.52%	91.17%	89.42%	91.17%	89.53%	100.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 15:10:00

EMA 5

10 Mins

BUY

2024-06-26 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 14:55:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

606

DNEX

DAGANG NEXCHANGE BERHAD

598

NOTION

NOTION VTEC BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

427

PBBANK

PUBLIC BANK BHD

399

GENTING

GENTING BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More