[VITROX] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 5.79%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 533,324 741,108 519,528 361,164 355,824 309,248 278,436 11.43%
PBT 140,032 193,692 127,828 87,764 99,700 89,096 77,260 10.41%
Tax -8,604 5,788 -5,136 -3,504 -5,236 -8,056 -2,976 19.34%
NP 131,428 199,480 122,692 84,260 94,464 81,040 74,284 9.97%
-
NP to SH 131,980 200,096 122,784 84,260 94,464 81,040 74,284 10.04%
-
Tax Rate 6.14% -2.99% 4.02% 3.99% 5.25% 9.04% 3.85% -
Total Cost 401,896 541,628 396,836 276,904 261,360 228,208 204,152 11.94%
-
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 281,216 21.59%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 125,816 74,594 52,756 75,293 56,421 37,561 -
Div Payout % - 62.88% 60.75% 62.61% 79.71% 69.62% 50.56% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 281,216 21.59%
NOSH 944,688 944,565 472,116 471,038 470,582 470,175 234,758 26.10%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.64% 26.92% 23.62% 23.33% 26.55% 26.21% 26.68% -
ROE 14.51% 26.25% 20.43% 16.73% 21.60% 23.13% 26.42% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 56.45 78.46 110.04 76.67 75.61 65.77 118.61 -11.63%
EPS 13.96 21.20 26.00 17.88 20.08 17.24 31.64 -12.74%
DPS 0.00 13.32 15.80 11.20 16.00 12.00 16.00 -
NAPS 0.9629 0.8069 1.2727 1.069 0.9294 0.7453 1.1979 -3.57%
Adjusted Per Share Value based on latest NOSH - 471,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 56.38 78.35 54.92 38.18 37.62 32.69 29.44 11.43%
EPS 13.95 21.15 12.98 8.91 9.99 8.57 7.85 10.05%
DPS 0.00 13.30 7.89 5.58 7.96 5.96 3.97 -
NAPS 0.9617 0.8057 0.6352 0.5323 0.4624 0.3705 0.2973 21.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 7.98 8.20 14.94 7.13 7.18 5.35 4.74 -
P/RPS 14.14 10.45 13.58 9.30 9.50 8.13 4.00 23.41%
P/EPS 57.12 38.71 57.45 39.86 35.77 31.04 14.98 24.97%
EY 1.75 2.58 1.74 2.51 2.80 3.22 6.68 -20.00%
DY 0.00 1.62 1.06 1.57 2.23 2.24 3.38 -
P/NAPS 8.29 10.16 11.74 6.67 7.73 7.18 3.96 13.09%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 -
Price 7.90 7.40 16.08 8.10 7.25 5.09 6.02 -
P/RPS 13.99 9.43 14.61 10.56 9.59 7.74 5.08 18.38%
P/EPS 56.55 34.93 61.83 45.28 36.12 29.53 19.02 19.90%
EY 1.77 2.86 1.62 2.21 2.77 3.39 5.26 -16.59%
DY 0.00 1.80 0.98 1.38 2.21 2.36 2.66 -
P/NAPS 8.20 9.17 12.63 7.58 7.80 6.83 5.03 8.48%

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