[VITROX] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 750,249 680,124 470,379 339,592 394,684 327,488 234,026 21.41%
PBT 206,233 178,190 110,309 81,458 113,100 86,502 60,920 22.52%
Tax -5,913 -8,792 -4,689 -1,807 -7,616 -3,483 3,929 -
NP 200,320 169,398 105,620 79,651 105,484 83,019 64,849 20.67%
-
NP to SH 200,816 169,664 105,621 79,651 105,484 83,019 64,849 20.71%
-
Tax Rate 2.87% 4.93% 4.25% 2.22% 6.73% 4.03% -6.45% -
Total Cost 549,929 510,726 364,759 259,941 289,200 244,469 169,177 21.69%
-
Net Worth 874,344 711,328 568,390 482,231 413,330 330,109 130,772 37.23%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 43,263 30,461 21,454 25,896 22,340 16,446 7,021 35.38%
Div Payout % 21.54% 17.95% 20.31% 32.51% 21.18% 19.81% 10.83% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 874,344 711,328 568,390 482,231 413,330 330,109 130,772 37.23%
NOSH 944,656 472,282 472,056 471,004 470,552 470,159 234,064 26.16%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 26.70% 24.91% 22.45% 23.45% 26.73% 25.35% 27.71% -
ROE 22.97% 23.85% 18.58% 16.52% 25.52% 25.15% 49.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.42 144.01 99.75 72.13 83.92 69.69 99.98 -3.76%
EPS 21.26 35.93 22.40 16.92 22.43 17.67 13.85 7.40%
DPS 4.58 6.45 4.55 5.50 4.75 3.50 3.00 7.30%
NAPS 0.9256 1.5062 1.2054 1.0242 0.8788 0.7025 0.5587 8.77%
Adjusted Per Share Value based on latest NOSH - 471,004
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.36 71.94 49.75 35.92 41.75 34.64 24.75 21.42%
EPS 21.24 17.95 11.17 8.42 11.16 8.78 6.86 20.71%
DPS 4.58 3.22 2.27 2.74 2.36 1.74 0.74 35.48%
NAPS 0.9248 0.7524 0.6012 0.5101 0.4372 0.3492 0.1383 37.23%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 7.65 19.92 14.70 7.92 6.29 6.21 3.71 -
P/RPS 9.63 13.83 14.74 10.98 7.50 8.91 3.71 17.22%
P/EPS 35.99 55.45 65.63 46.82 28.05 35.15 13.39 17.90%
EY 2.78 1.80 1.52 2.14 3.57 2.84 7.47 -15.18%
DY 0.60 0.32 0.31 0.69 0.76 0.56 0.81 -4.87%
P/NAPS 8.26 13.23 12.20 7.73 7.16 8.84 6.64 3.70%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 24/02/21 27/02/20 26/02/19 22/02/18 24/02/17 -
Price 7.74 7.88 17.20 8.67 6.73 6.33 4.00 -
P/RPS 9.75 5.47 17.24 12.02 8.02 9.08 4.00 16.00%
P/EPS 36.41 21.93 76.79 51.25 30.01 35.83 14.44 16.65%
EY 2.75 4.56 1.30 1.95 3.33 2.79 6.93 -14.27%
DY 0.59 0.82 0.26 0.63 0.71 0.55 0.75 -3.91%
P/NAPS 8.36 5.23 14.27 8.47 7.66 9.01 7.16 2.61%

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