[VITROX] YoY 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- 8.82%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
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 149,390 189,396 196,194 96,546 89,031 105,020 77,623 11.52%
PBT 40,404 52,545 51,774 23,675 25,024 29,514 22,423 10.30%
Tax -2,903 -1,423 -1,187 -753 -637 -1,757 -1,083 17.85%
NP 37,501 51,122 50,587 22,922 24,387 27,757 21,340 9.84%
-
NP to SH 37,655 51,351 50,640 22,922 24,387 27,757 21,340 9.92%
-
Tax Rate 7.18% 2.71% 2.29% 3.18% 2.55% 5.95% 4.83% -
Total Cost 111,889 138,274 145,607 73,624 64,644 77,263 56,283 12.12%
-
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 - - 13,190 - - - -
Div Payout % 104.16% - - 57.55% - - - -
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 25.10% 26.99% 25.78% 23.74% 27.39% 26.43% 27.49% -
ROE 4.14% 6.56% 7.99% 4.46% 5.50% 7.62% 7.27% -
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 15.81 20.05 41.55 20.49 18.91 22.34 33.05 -11.55%
EPS 3.98 5.44 10.73 4.87 5.18 5.90 9.09 -12.85%
DPS 4.15 0.00 0.00 2.80 0.00 0.00 0.00 -
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 15.80 20.03 20.75 10.21 9.42 11.11 8.21 11.52%
EPS 3.98 5.43 5.36 2.42 2.58 2.94 2.26 9.88%
DPS 4.15 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.9626 0.8279 0.6702 0.5436 0.4687 0.3852 0.3104 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 50.48 35.91 35.23 44.60 36.96 24.98 24.39 12.88%
P/EPS 200.29 132.45 136.50 187.84 134.92 94.52 88.71 14.53%
EY 0.50 0.76 0.73 0.53 0.74 1.06 1.13 -12.70%
DY 0.52 0.00 0.00 0.31 0.00 0.00 0.00 -
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 50.93 37.95 42.31 48.65 37.27 28.30 14.52 23.25%
P/EPS 202.05 139.99 163.91 204.90 136.08 107.06 52.83 25.04%
EY 0.49 0.71 0.61 0.49 0.73 0.93 1.89 -20.13%
DY 0.52 0.00 0.00 0.28 0.00 0.00 0.00 -
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