[VITROX] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -8.48%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 574,922 622,687 658,297 698,303 750,249 746,009 728,721 -14.58%
PBT 141,602 164,584 180,677 192,818 206,233 205,433 195,427 -19.28%
Tax -14,015 -12,399 -10,991 -9,511 -5,913 -7,866 -6,297 70.21%
NP 127,587 152,185 169,686 183,307 200,320 197,567 189,130 -23.02%
-
NP to SH 128,302 152,501 170,091 183,787 200,816 198,335 189,703 -22.89%
-
Tax Rate 9.90% 7.53% 6.08% 4.93% 2.87% 3.83% 3.22% -
Total Cost 447,335 470,502 488,611 514,996 549,929 548,442 539,591 -11.72%
-
Net Worth 958,639 944,548 910,030 909,646 874,344 835,140 782,707 14.43%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 51,035 51,029 51,029 11,807 43,261 43,260 43,260 11.61%
Div Payout % 39.78% 33.46% 30.00% 6.42% 21.54% 21.81% 22.80% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 958,639 944,548 910,030 909,646 874,344 835,140 782,707 14.43%
NOSH 945,351 945,317 945,274 944,688 944,656 944,645 944,575 0.05%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 22.19% 24.44% 25.78% 26.25% 26.70% 26.48% 25.95% -
ROE 13.38% 16.15% 18.69% 20.20% 22.97% 23.75% 24.24% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 60.83 65.88 69.65 73.92 79.42 78.97 77.14 -14.60%
EPS 13.58 16.14 18.00 19.45 21.26 21.00 20.08 -22.89%
DPS 5.40 5.40 5.40 1.25 4.58 4.58 4.58 11.57%
NAPS 1.0143 0.9994 0.9629 0.9629 0.9256 0.8841 0.8286 14.38%
Adjusted Per Share Value based on latest NOSH - 944,688
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.39 32.91 34.80 36.91 39.66 39.43 38.52 -14.58%
EPS 6.78 8.06 8.99 9.71 10.61 10.48 10.03 -22.92%
DPS 2.70 2.70 2.70 0.62 2.29 2.29 2.29 11.57%
NAPS 0.5067 0.4993 0.481 0.4808 0.4622 0.4414 0.4137 14.43%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 7.29 7.44 7.98 7.98 7.65 7.23 7.20 -
P/RPS 11.98 11.29 11.46 10.80 9.63 9.15 9.33 18.08%
P/EPS 53.70 46.11 44.34 41.02 35.99 34.43 35.85 30.81%
EY 1.86 2.17 2.26 2.44 2.78 2.90 2.79 -23.62%
DY 0.74 0.73 0.68 0.16 0.60 0.63 0.64 10.13%
P/NAPS 7.19 7.44 8.29 8.29 8.26 8.18 8.69 -11.83%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 -
Price 7.64 7.20 8.05 7.90 7.74 7.26 7.61 -
P/RPS 12.56 10.93 11.56 10.69 9.75 9.19 9.86 17.45%
P/EPS 56.28 44.62 44.73 40.61 36.41 34.58 37.89 30.08%
EY 1.78 2.24 2.24 2.46 2.75 2.89 2.64 -23.05%
DY 0.71 0.75 0.67 0.16 0.59 0.63 0.60 11.84%
P/NAPS 7.53 7.20 8.36 8.20 8.36 8.21 9.18 -12.34%

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