[VITROX] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.73%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 680,124 470,379 339,592 394,684 327,488 234,026 160,288 27.20%
PBT 178,190 110,309 81,458 113,100 86,502 60,920 55,739 21.35%
Tax -8,792 -4,689 -1,807 -7,616 -3,483 3,929 -11,408 -4.24%
NP 169,398 105,620 79,651 105,484 83,019 64,849 44,331 25.01%
-
NP to SH 169,664 105,621 79,651 105,484 83,019 64,849 44,331 25.04%
-
Tax Rate 4.93% 4.25% 2.22% 6.73% 4.03% -6.45% 20.47% -
Total Cost 510,726 364,759 259,941 289,200 244,469 169,177 115,957 28.00%
-
Net Worth 711,328 568,390 482,231 413,330 330,109 130,772 208,516 22.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 30,461 21,454 25,896 22,340 16,446 7,021 12,812 15.51%
Div Payout % 17.95% 20.31% 32.51% 21.18% 19.81% 10.83% 28.90% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 711,328 568,390 482,231 413,330 330,109 130,772 208,516 22.67%
NOSH 472,282 472,056 471,004 470,552 470,159 234,064 232,953 12.48%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.91% 22.45% 23.45% 26.73% 25.35% 27.71% 27.66% -
ROE 23.85% 18.58% 16.52% 25.52% 25.15% 49.59% 21.26% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 144.01 99.75 72.13 83.92 69.69 99.98 68.81 13.08%
EPS 35.93 22.40 16.92 22.43 17.67 13.85 19.03 11.16%
DPS 6.45 4.55 5.50 4.75 3.50 3.00 5.50 2.68%
NAPS 1.5062 1.2054 1.0242 0.8788 0.7025 0.5587 0.8951 9.05%
Adjusted Per Share Value based on latest NOSH - 470,552
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 71.90 49.73 35.90 41.72 34.62 24.74 16.95 27.20%
EPS 17.94 11.17 8.42 11.15 8.78 6.86 4.69 25.03%
DPS 3.22 2.27 2.74 2.36 1.74 0.74 1.35 15.57%
NAPS 0.752 0.6009 0.5098 0.437 0.349 0.1382 0.2204 22.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 19.92 14.70 7.92 6.29 6.21 3.71 3.44 -
P/RPS 13.83 14.74 10.98 7.50 8.91 3.71 5.00 18.46%
P/EPS 55.45 65.63 46.82 28.05 35.15 13.39 18.08 20.51%
EY 1.80 1.52 2.14 3.57 2.84 7.47 5.53 -17.04%
DY 0.32 0.31 0.69 0.76 0.56 0.81 1.60 -23.50%
P/NAPS 13.23 12.20 7.73 7.16 8.84 6.64 3.84 22.87%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 27/02/20 26/02/19 22/02/18 24/02/17 25/02/16 -
Price 7.88 17.20 8.67 6.73 6.33 4.00 3.23 -
P/RPS 5.47 17.24 12.02 8.02 9.08 4.00 4.69 2.59%
P/EPS 21.93 76.79 51.25 30.01 35.83 14.44 16.97 4.36%
EY 4.56 1.30 1.95 3.33 2.79 6.93 5.89 -4.17%
DY 0.82 0.26 0.63 0.71 0.55 0.75 1.70 -11.43%
P/NAPS 5.23 14.27 8.47 7.66 9.01 7.16 3.61 6.36%

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