[VITROX] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 164.97%
YoY- 84.91%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 282,721 374,673 326,076 186,837 177,987 182,332 147,232 11.48%
PBT 75,412 100,968 83,731 45,616 49,949 51,788 41,738 10.35%
Tax -5,054 24 -2,471 -1,629 -1,946 -3,771 -1,827 18.47%
NP 70,358 100,992 81,260 43,987 48,003 48,017 39,911 9.90%
-
NP to SH 70,650 101,375 81,336 43,987 48,003 48,017 39,911 9.98%
-
Tax Rate 6.70% -0.02% 2.95% 3.57% 3.90% 7.28% 4.38% -
Total Cost 212,363 273,681 244,816 142,850 129,984 134,315 107,321 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 39,221 31,455 18,650 13,190 18,828 14,105 9,395 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 7.76% 12.95% 12.84% 8.56% 10.83% 13.19% 13.60% -
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 29.91 39.66 69.06 39.66 37.81 38.78 62.68 -11.59%
EPS 7.48 10.73 17.23 9.34 10.20 10.21 16.99 -12.77%
DPS 4.15 3.33 3.95 2.80 4.00 3.00 4.00 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 - 472,174
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 0.9621 0.8275 0.6699 0.5433 0.4684 0.385 0.3102 20.75%
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 26.68 18.15 21.20 23.05 18.49 14.39 12.86 12.92%
P/EPS 106.75 67.09 84.99 97.89 68.54 54.64 47.43 14.47%
EY 0.94 1.49 1.18 1.02 1.46 1.83 2.11 -12.60%
DY 0.52 0.46 0.27 0.31 0.57 0.54 0.50 0.65%
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 26.91 19.19 25.46 25.14 18.64 16.30 7.66 23.28%
P/EPS 107.69 70.91 102.05 106.78 69.13 61.89 28.25 24.97%
EY 0.93 1.41 0.98 0.94 1.45 1.62 3.54 -19.96%
DY 0.52 0.44 0.22 0.28 0.57 0.47 0.83 -7.49%
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