[VITROX] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

25-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 1.63%

YoY- -0.03%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	749,346	652,152	373,674	355,974	364,664	294,464	225,342	22.16%
YoY %	14.90%	74.52%	4.97%	-2.38%	23.84%	30.67%	-	-
Horiz. %	332.54%	289.41%	165.83%	157.97%	161.83%	130.67%	100.00%	-
PBT	201,936	167,462	91,232	99,898	103,576	83,476	52,288	25.24%
YoY %	20.59%	83.56%	-8.67%	-3.55%	24.08%	59.65%	-	-
Horiz. %	386.20%	320.27%	174.48%	191.05%	198.09%	159.65%	100.00%	-
Tax	48	-4,942	-3,258	-3,892	-7,542	-3,654	7,748	-57.12%
YoY %	100.97%	-51.69%	16.29%	48.40%	-106.40%	-147.16%	-	-
Horiz. %	0.62%	-63.78%	-42.05%	-50.23%	-97.34%	-47.16%	100.00%	-
NP	201,984	162,520	87,974	96,006	96,034	79,822	60,036	22.39%
YoY %	24.28%	84.74%	-8.37%	-0.03%	20.31%	32.96%	-	-
Horiz. %	336.44%	270.70%	146.54%	159.91%	159.96%	132.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,750	162,672	87,974	96,006	96,034	79,822	60,036	22.47%
YoY %	24.64%	84.91%	-8.37%	-0.03%	20.31%	32.96%	-	-
Horiz. %	337.71%	270.96%	146.54%	159.91%	159.96%	132.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.02%	2.95%	3.57%	3.90%	7.28%	4.38%	-14.82%	-
YoY %	-100.68%	-17.37%	-8.46%	-46.43%	66.21%	129.55%	-	-
Horiz. %	0.13%	-19.91%	-24.09%	-26.32%	-49.12%	-29.55%	100.00%	-
Total Cost	547,362	489,632	285,700	259,968	268,630	214,642	165,306	22.07%
YoY %	11.79%	71.38%	9.90%	-3.22%	25.15%	29.85%	-	-
Horiz. %	331.12%	296.20%	172.83%	157.26%	162.50%	129.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,707	633,638	513,914	443,086	364,155	293,440	231,821	22.47%
YoY %	23.53%	23.30%	15.99%	21.68%	24.10%	26.58%	-	-
Horiz. %	337.63%	273.33%	221.69%	191.13%	157.08%	126.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	62,911	37,300	26,381	37,657	28,210	18,790	16,364	25.14%
YoY %	68.66%	41.39%	-29.94%	33.49%	50.13%	14.83%	-	-
Horiz. %	384.45%	227.94%	161.21%	230.12%	172.39%	114.83%	100.00%	-
Div Payout %	31.03%	22.93%	29.99%	39.22%	29.38%	23.54%	27.26%	-
YoY %	35.32%	-23.54%	-23.53%	33.49%	24.81%	-13.65%	-	-
Horiz. %	113.83%	84.12%	110.01%	143.87%	107.78%	86.35%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	782,707	633,638	513,914	443,086	364,155	293,440	231,821	22.47%
YoY %	23.53%	23.30%	15.99%	21.68%	24.10%	26.58%	-	-
Horiz. %	337.63%	273.33%	221.69%	191.13%	157.08%	126.58%	100.00%	-
NOSH	944,575	472,174	471,118	470,744	470,184	234,884	233,785	26.18%
YoY %	100.05%	0.22%	0.08%	0.12%	100.18%	0.47%	-	-
Horiz. %	404.04%	201.97%	201.52%	201.36%	201.12%	100.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	26.95%	24.92%	23.54%	26.97%	26.33%	27.11%	26.64%	-
YoY %	8.15%	5.86%	-12.72%	2.43%	-2.88%	1.76%	-	-
Horiz. %	101.16%	93.54%	88.36%	101.24%	98.84%	101.76%	100.00%	-
ROE	25.90%	25.67%	17.12%	21.67%	26.37%	27.20%	25.90%	-
YoY %	0.90%	49.94%	-21.00%	-17.82%	-3.05%	5.02%	-	-
Horiz. %	100.00%	99.11%	66.10%	83.67%	101.81%	105.02%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	79.33	138.12	79.32	75.62	77.56	125.37	96.39	-3.19%
YoY %	-42.56%	74.13%	4.89%	-2.50%	-38.14%	30.07%	-	-
Horiz. %	82.30%	143.29%	82.29%	78.45%	80.46%	130.07%	100.00%	-
EPS	21.46	34.46	18.68	20.40	20.42	33.98	25.68	-2.94%
YoY %	-37.72%	84.48%	-8.43%	-0.10%	-39.91%	32.32%	-	-
Horiz. %	83.57%	134.19%	72.74%	79.44%	79.52%	132.32%	100.00%	-
DPS	6.66	7.90	5.60	8.00	6.00	8.00	7.00	-0.82%
YoY %	-15.70%	41.07%	-30.00%	33.33%	-25.00%	14.29%	-	-
Horiz. %	95.14%	112.86%	80.00%	114.29%	85.71%	114.29%	100.00%	-
NAPS	0.8286	1.342	1.0909	0.9413	0.7745	1.2493	0.9916	-2.94%
YoY %	-38.26%	23.02%	15.89%	21.54%	-38.01%	25.99%	-	-
Horiz. %	83.56%	135.34%	110.01%	94.93%	78.11%	125.99%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 470,744
RPS	39.61	34.47	19.75	18.82	19.28	15.56	11.91	22.16%
YoY %	14.91%	74.53%	4.94%	-2.39%	23.91%	30.65%	-	-
Horiz. %	332.58%	289.42%	165.83%	158.02%	161.88%	130.65%	100.00%	-
EPS	10.72	8.60	4.65	5.07	5.08	4.22	3.17	22.50%
YoY %	24.65%	84.95%	-8.28%	-0.20%	20.38%	33.12%	-	-
Horiz. %	338.17%	271.29%	146.69%	159.94%	160.25%	133.12%	100.00%	-
DPS	3.33	1.97	1.39	1.99	1.49	0.99	0.87	25.05%
YoY %	69.04%	41.73%	-30.15%	33.56%	50.51%	13.79%	-	-
Horiz. %	382.76%	226.44%	159.77%	228.74%	171.26%	113.79%	100.00%	-
NAPS	0.4137	0.3349	0.2716	0.2342	0.1925	0.1551	0.1225	22.47%
YoY %	23.53%	23.31%	15.97%	21.66%	24.11%	26.61%	-	-
Horiz. %	337.71%	273.39%	221.71%	191.18%	157.14%	126.61%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	7.20	14.64	9.14	6.99	5.58	8.06	3.77	-
P/RPS	9.08	10.60	11.52	9.24	7.19	6.43	3.91	15.06%
YoY %	-14.34%	-7.99%	24.68%	28.51%	11.82%	64.45%	-	-
Horiz. %	232.23%	271.10%	294.63%	236.32%	183.89%	164.45%	100.00%	-
P/EPS	33.54	42.49	48.94	34.27	27.32	23.72	14.68	14.75%
YoY %	-21.06%	-13.18%	42.81%	25.44%	15.18%	61.58%	-	-
Horiz. %	228.47%	289.44%	333.38%	233.45%	186.10%	161.58%	100.00%	-
EY	2.98	2.35	2.04	2.92	3.66	4.22	6.81	-12.86%
YoY %	26.81%	15.20%	-30.14%	-20.22%	-13.27%	-38.03%	-	-
Horiz. %	43.76%	34.51%	29.96%	42.88%	53.74%	61.97%	100.00%	-
DY	0.92	0.54	0.61	1.14	1.08	0.99	1.86	-11.06%
YoY %	70.37%	-11.48%	-46.49%	5.56%	9.09%	-46.77%	-	-
Horiz. %	49.46%	29.03%	32.80%	61.29%	58.06%	53.23%	100.00%	-
P/NAPS	8.69	10.91	8.38	7.43	7.20	6.45	3.80	14.77%
YoY %	-20.35%	30.19%	12.79%	3.19%	11.63%	69.74%	-	-
Horiz. %	228.68%	287.11%	220.53%	195.53%	189.47%	169.74%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	22/07/21	23/07/20	25/07/19	26/07/18	17/08/17	18/08/16	-
Price	7.61	17.58	9.97	7.05	6.32	4.80	3.92	-
P/RPS	9.59	12.73	12.57	9.32	8.15	3.83	4.07	15.34%
YoY %	-24.67%	1.27%	34.87%	14.36%	112.79%	-5.90%	-	-
Horiz. %	235.63%	312.78%	308.85%	228.99%	200.25%	94.10%	100.00%	-
P/EPS	35.46	51.03	53.39	34.57	30.94	14.12	15.26	15.08%
YoY %	-30.51%	-4.42%	54.44%	11.73%	119.12%	-7.47%	-	-
Horiz. %	232.37%	334.40%	349.87%	226.54%	202.75%	92.53%	100.00%	-
EY	2.82	1.96	1.87	2.89	3.23	7.08	6.55	-13.09%
YoY %	43.88%	4.81%	-35.29%	-10.53%	-54.38%	8.09%	-	-
Horiz. %	43.05%	29.92%	28.55%	44.12%	49.31%	108.09%	100.00%	-
DY	0.88	0.45	0.56	1.13	0.95	1.67	1.79	-11.15%
YoY %	95.56%	-19.64%	-50.44%	18.95%	-43.11%	-6.70%	-	-
Horiz. %	49.16%	25.14%	31.28%	63.13%	53.07%	93.30%	100.00%	-
P/NAPS	9.18	13.10	9.14	7.49	8.16	3.84	3.95	15.08%
YoY %	-29.92%	43.33%	22.03%	-8.21%	112.50%	-2.78%	-	-
Horiz. %	232.41%	331.65%	231.39%	189.62%	206.58%	97.22%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos