[VITROX] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 4.41%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 565,442 749,346 652,152 373,674 355,974 364,664 294,464 11.48%
PBT 150,824 201,936 167,462 91,232 99,898 103,576 83,476 10.35%
Tax -10,108 48 -4,942 -3,258 -3,892 -7,542 -3,654 18.47%
NP 140,716 201,984 162,520 87,974 96,006 96,034 79,822 9.90%
-
NP to SH 141,300 202,750 162,672 87,974 96,006 96,034 79,822 9.98%
-
Tax Rate 6.70% -0.02% 2.95% 3.57% 3.90% 7.28% 4.38% -
Total Cost 424,726 547,362 489,632 285,700 259,968 268,630 214,642 12.04%
-
Net Worth 910,030 782,707 633,638 513,914 443,086 364,155 293,440 20.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 78,442 62,911 37,300 26,381 37,657 28,210 18,790 26.87%
Div Payout % 55.52% 31.03% 22.93% 29.99% 39.22% 29.38% 23.54% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 910,030 782,707 633,638 513,914 443,086 364,155 293,440 20.74%
NOSH 945,274 944,575 472,174 471,118 470,744 470,184 234,884 26.10%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 24.89% 26.95% 24.92% 23.54% 26.97% 26.33% 27.11% -
ROE 15.53% 25.90% 25.67% 17.12% 21.67% 26.37% 27.20% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 59.83 79.33 138.12 79.32 75.62 77.56 125.37 -11.59%
EPS 14.96 21.46 34.46 18.68 20.40 20.42 33.98 -12.77%
DPS 8.30 6.66 7.90 5.60 8.00 6.00 8.00 0.61%
NAPS 0.9629 0.8286 1.342 1.0909 0.9413 0.7745 1.2493 -4.24%
Adjusted Per Share Value based on latest NOSH - 471,118
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.89 39.61 34.47 19.75 18.82 19.28 15.56 11.48%
EPS 7.47 10.72 8.60 4.65 5.07 5.08 4.22 9.98%
DPS 4.15 3.33 1.97 1.39 1.99 1.49 0.99 26.96%
NAPS 0.481 0.4137 0.3349 0.2716 0.2342 0.1925 0.1551 20.74%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 7.98 7.20 14.64 9.14 6.99 5.58 8.06 -
P/RPS 13.34 9.08 10.60 11.52 9.24 7.19 6.43 12.92%
P/EPS 53.37 33.54 42.49 48.94 34.27 27.32 23.72 14.46%
EY 1.87 2.98 2.35 2.04 2.92 3.66 4.22 -12.67%
DY 1.04 0.92 0.54 0.61 1.14 1.08 0.99 0.82%
P/NAPS 8.29 8.69 10.91 8.38 7.43 7.20 6.45 4.26%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 17/08/17 -
Price 8.05 7.61 17.58 9.97 7.05 6.32 4.80 -
P/RPS 13.45 9.59 12.73 12.57 9.32 8.15 3.83 23.27%
P/EPS 53.84 35.46 51.03 53.39 34.57 30.94 14.12 24.97%
EY 1.86 2.82 1.96 1.87 2.89 3.23 7.08 -19.96%
DY 1.03 0.88 0.45 0.56 1.13 0.95 1.67 -7.73%
P/NAPS 8.36 9.18 13.10 9.14 7.49 8.16 3.84 13.83%

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