[VITROX] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 11.39%
YoY- 63.98%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 750,249 746,009 728,721 735,519 680,124 654,163 609,618 14.79%
PBT 206,233 205,433 195,427 194,656 178,190 159,844 148,424 24.44%
Tax -5,913 -7,866 -6,297 -6,061 -8,792 -4,522 -5,531 4.54%
NP 200,320 197,567 189,130 188,595 169,398 155,322 142,893 25.18%
-
NP to SH 200,816 198,335 189,703 188,992 169,664 155,467 142,970 25.34%
-
Tax Rate 2.87% 3.83% 3.22% 3.11% 4.93% 2.83% 3.73% -
Total Cost 549,929 548,442 539,591 546,924 510,726 498,841 466,725 11.52%
-
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 43,261 43,260 43,260 43,260 30,455 26,900 26,900 37.14%
Div Payout % 21.54% 21.81% 22.80% 22.89% 17.95% 17.30% 18.82% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 874,344 835,140 782,707 762,170 711,328 676,349 633,638 23.87%
NOSH 944,656 944,645 944,575 944,565 472,282 472,210 472,174 58.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.70% 26.48% 25.95% 25.64% 24.91% 23.74% 23.44% -
ROE 22.97% 23.75% 24.24% 24.80% 23.85% 22.99% 22.56% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.42 78.97 77.14 77.87 144.01 138.54 129.11 -27.60%
EPS 21.26 21.00 20.08 20.01 35.93 32.93 30.28 -20.95%
DPS 4.58 4.58 4.58 4.58 6.45 5.70 5.70 -13.53%
NAPS 0.9256 0.8841 0.8286 0.8069 1.5062 1.4324 1.342 -21.88%
Adjusted Per Share Value based on latest NOSH - 944,565
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.31 78.87 77.04 77.76 71.90 69.16 64.45 14.79%
EPS 21.23 20.97 20.05 19.98 17.94 16.44 15.11 25.36%
DPS 4.57 4.57 4.57 4.57 3.22 2.84 2.84 37.20%
NAPS 0.9243 0.8829 0.8275 0.8057 0.752 0.715 0.6699 23.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 7.65 7.23 7.20 8.20 19.92 20.00 14.64 -
P/RPS 9.63 9.15 9.33 10.53 13.83 14.44 11.34 -10.29%
P/EPS 35.99 34.43 35.85 40.98 55.45 60.74 48.35 -17.82%
EY 2.78 2.90 2.79 2.44 1.80 1.65 2.07 21.66%
DY 0.60 0.63 0.64 0.56 0.32 0.28 0.39 33.16%
P/NAPS 8.26 8.18 8.69 10.16 13.23 13.96 10.91 -16.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 -
Price 7.74 7.26 7.61 7.40 7.78 20.22 17.58 -
P/RPS 9.75 9.19 9.86 9.50 5.40 14.59 13.62 -19.92%
P/EPS 36.41 34.58 37.89 36.98 21.66 61.41 58.06 -26.67%
EY 2.75 2.89 2.64 2.70 4.62 1.63 1.72 36.61%
DY 0.59 0.63 0.60 0.62 0.83 0.28 0.32 50.19%
P/NAPS 8.36 8.21 9.18 9.17 5.17 14.12 13.10 -25.81%

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