[VITROX] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 29.63%
YoY- 114.45%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 149,971 185,581 168,293 123,748 66,509 101,770 84,363 10.05%
PBT 36,854 52,947 42,941 31,521 14,299 30,024 23,410 7.85%
Tax -3,775 -2,367 -798 -1,807 -443 -2,003 -1,000 24.76%
NP 33,079 50,580 42,143 29,714 13,856 28,021 22,410 6.70%
-
NP to SH 33,253 50,843 42,211 29,714 13,856 28,021 22,410 6.79%
-
Tax Rate 10.24% 4.47% 1.86% 5.73% 3.10% 6.67% 4.27% -
Total Cost 116,892 135,001 126,150 94,034 52,653 73,749 61,953 11.15%
-
Net Worth 944,548 835,140 676,349 544,452 457,217 392,796 316,188 19.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 944,548 835,140 676,349 544,452 457,217 392,796 316,188 19.99%
NOSH 945,317 944,645 472,210 471,948 470,954 470,422 470,092 12.34%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.06% 27.25% 25.04% 24.01% 20.83% 27.53% 26.56% -
ROE 3.52% 6.09% 6.24% 5.46% 3.03% 7.13% 7.09% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.87 19.65 35.64 26.25 14.13 21.64 17.95 -2.03%
EPS 3.52 5.38 8.94 6.30 2.94 5.96 4.77 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9994 0.8841 1.4324 1.1547 0.9711 0.8352 0.6729 6.81%
Adjusted Per Share Value based on latest NOSH - 471,948
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.86 19.63 17.80 13.09 7.03 10.76 8.92 10.06%
EPS 3.52 5.38 4.46 3.14 1.47 2.96 2.37 6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9991 0.8834 0.7154 0.5759 0.4836 0.4155 0.3344 20.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 7.44 7.23 20.00 12.20 7.52 8.00 4.44 -
P/RPS 46.89 36.80 56.11 46.48 53.23 36.97 24.73 11.24%
P/EPS 211.46 134.33 223.72 193.59 255.53 134.27 93.10 14.64%
EY 0.47 0.74 0.45 0.52 0.39 0.74 1.07 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.44 8.18 13.96 10.57 7.74 9.58 6.60 2.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 26/10/23 27/10/22 21/10/21 22/10/20 24/10/19 25/10/18 16/11/17 -
Price 7.20 7.26 20.22 13.94 8.07 7.48 5.57 -
P/RPS 45.37 36.95 56.73 53.11 57.13 34.57 31.02 6.53%
P/EPS 204.64 134.88 226.18 221.20 274.22 125.54 116.79 9.79%
EY 0.49 0.74 0.44 0.45 0.36 0.80 0.86 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.20 8.21 14.12 12.07 8.31 8.96 8.28 -2.30%

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