[VITROX] YoY Cumulative 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- 103.26%

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
Cumulative Result
Revenue	374,673	326,076	186,837	177,987	182,332	147,232	112,671	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	100,968	83,731	45,616	49,949	51,788	41,738	26,144	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	24	-2,471	-1,629	-1,946	-3,771	-1,827	3,874	-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	100,992	81,260	43,987	48,003	48,017	39,911	30,018	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	101,375	81,336	43,987	48,003	48,017	39,911	30,018	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	273,681	244,816	142,850	129,984	134,315	107,321	82,653	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	31,455	18,650	13,190	18,828	14,105	9,395	8,182	25.14%
YoY %	68.66%	41.39%	-29.94%	33.48%	50.13%	14.83%	-	-
Horiz. %	384.44%	227.94%	161.21%	230.11%	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	12.95%	12.84%	8.56%	10.83%	13.19%	13.60%	12.95%	-
YoY %	0.86%	50.00%	-20.96%	-17.89%	-3.01%	5.02%	-	-
Horiz. %	100.00%	99.15%	66.10%	83.63%	101.85%	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	39.66	69.06	39.66	37.81	38.78	62.68	48.19	-3.19%
YoY %	-42.57%	74.13%	4.89%	-2.50%	-38.13%	30.07%	-	-
Horiz. %	82.30%	143.31%	82.30%	78.46%	80.47%	130.07%	100.00%	-
EPS	10.73	17.23	9.34	10.20	10.21	16.99	12.84	-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	3.33	3.95	2.80	4.00	3.00	4.00	3.50	-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	19.80	17.24	9.88	9.41	9.64	7.78	5.96	22.14%
YoY %	14.85%	74.49%	4.99%	-2.39%	23.91%	30.54%	-	-
Horiz. %	332.21%	289.26%	165.77%	157.89%	161.74%	130.54%	100.00%	-
EPS	5.36	4.30	2.33	2.54	2.54	2.11	1.59	22.43%
YoY %	24.65%	84.55%	-8.27%	0.00%	20.38%	32.70%	-	-
Horiz. %	337.11%	270.44%	146.54%	159.75%	159.75%	132.70%	100.00%	-
DPS	1.66	0.99	0.70	1.00	0.75	0.50	0.43	25.23%
YoY %	67.68%	41.43%	-30.00%	33.33%	50.00%	16.28%	-	-
Horiz. %	386.05%	230.23%	162.79%	232.56%	174.42%	116.28%	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	18.15	21.20	23.05	18.49	14.39	12.86	7.82	15.05%
YoY %	-14.39%	-8.03%	24.66%	28.49%	11.90%	64.45%	-	-
Horiz. %	232.10%	271.10%	294.76%	236.45%	184.02%	164.45%	100.00%	-
P/EPS	67.09	84.99	97.89	68.54	54.64	47.43	29.36	14.75%
YoY %	-21.06%	-13.18%	42.82%	25.44%	15.20%	61.55%	-	-
Horiz. %	228.51%	289.48%	333.41%	233.45%	186.10%	161.55%	100.00%	-
EY	1.49	1.18	1.02	1.46	1.83	2.11	3.41	-12.88%
YoY %	26.27%	15.69%	-30.14%	-20.22%	-13.27%	-38.12%	-	-
Horiz. %	43.70%	34.60%	29.91%	42.82%	53.67%	61.88%	100.00%	-
DY	0.46	0.27	0.31	0.57	0.54	0.50	0.93	-11.06%
YoY %	70.37%	-12.90%	-45.61%	5.56%	8.00%	-46.24%	-	-
Horiz. %	49.46%	29.03%	33.33%	61.29%	58.06%	53.76%	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	19.19	25.46	25.14	18.64	16.30	7.66	8.13	15.38%
YoY %	-24.63%	1.27%	34.87%	14.36%	112.79%	-5.78%	-	-
Horiz. %	236.04%	313.16%	309.23%	229.27%	200.49%	94.22%	100.00%	-
P/EPS	70.91	102.05	106.78	69.13	61.89	28.25	30.53	15.07%
YoY %	-30.51%	-4.43%	54.46%	11.70%	119.08%	-7.47%	-	-
Horiz. %	232.26%	334.26%	349.75%	226.43%	202.72%	92.53%	100.00%	-
EY	1.41	0.98	0.94	1.45	1.62	3.54	3.28	-13.12%
YoY %	43.88%	4.26%	-35.17%	-10.49%	-54.24%	7.93%	-	-
Horiz. %	42.99%	29.88%	28.66%	44.21%	49.39%	107.93%	100.00%	-
DY	0.44	0.22	0.28	0.57	0.47	0.83	0.89	-11.07%
YoY %	100.00%	-21.43%	-50.88%	21.28%	-43.37%	-6.74%	-	-
Horiz. %	49.44%	24.72%	31.46%	64.04%	52.81%	93.26%	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