[VITROX] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.18%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 339,592 355,078 390,339 406,328 394,684 379,995 362,588 -4.26%
PBT 81,458 95,536 111,261 115,751 113,100 103,166 96,552 -10.68%
Tax -1,807 -4,231 -5,791 -6,911 -7,616 -6,430 -5,427 -51.86%
NP 79,651 91,305 105,470 108,840 105,484 96,736 91,125 -8.55%
-
NP to SH 79,651 91,305 105,470 108,840 105,484 96,736 91,125 -8.55%
-
Tax Rate 2.22% 4.43% 5.20% 5.97% 6.73% 6.23% 5.62% -
Total Cost 259,941 263,773 284,869 297,488 289,200 283,259 271,463 -2.84%
-
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 25,885 27,054 27,054 27,054 22,336 21,153 21,153 14.36%
Div Payout % 32.50% 29.63% 25.65% 24.86% 21.17% 21.87% 23.21% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
NOSH 471,004 470,954 470,744 470,582 470,552 470,422 470,184 0.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 23.45% 25.71% 27.02% 26.79% 26.73% 25.46% 25.13% -
ROE 16.52% 19.97% 23.80% 24.89% 25.52% 24.63% 25.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.13 75.42 82.92 86.35 83.92 80.80 77.12 -4.34%
EPS 16.92 19.39 22.41 23.13 22.43 20.57 19.38 -8.62%
DPS 5.50 5.75 5.75 5.75 4.75 4.50 4.50 14.27%
NAPS 1.0242 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 20.41%
Adjusted Per Share Value based on latest NOSH - 470,582
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.90 37.54 41.27 42.96 41.72 40.17 38.33 -4.26%
EPS 8.42 9.65 11.15 11.51 11.15 10.23 9.63 -8.54%
DPS 2.74 2.86 2.86 2.86 2.36 2.24 2.24 14.33%
NAPS 0.5098 0.4834 0.4684 0.4624 0.437 0.4153 0.385 20.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 7.92 7.52 6.99 7.18 6.29 8.00 5.58 -
P/RPS 10.98 9.97 8.43 8.32 7.50 9.90 7.24 31.90%
P/EPS 46.82 38.78 31.20 31.04 28.05 38.89 28.79 38.16%
EY 2.14 2.58 3.21 3.22 3.57 2.57 3.47 -27.48%
DY 0.69 0.76 0.82 0.80 0.76 0.56 0.81 -10.11%
P/NAPS 7.73 7.74 7.43 7.73 7.16 9.58 7.20 4.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 -
Price 8.67 8.07 7.05 7.25 6.73 7.48 6.32 -
P/RPS 12.02 10.70 8.50 8.40 8.02 9.26 8.20 28.95%
P/EPS 51.25 41.61 31.46 31.35 30.01 36.37 32.61 35.06%
EY 1.95 2.40 3.18 3.19 3.33 2.75 3.07 -26.04%
DY 0.63 0.71 0.82 0.79 0.71 0.60 0.71 -7.64%
P/NAPS 8.47 8.31 7.49 7.80 7.66 8.96 8.16 2.50%

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