[VITROX] YoY TTM 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- -1.9%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 658,297 728,721 609,618 348,442 390,339 362,588 268,587 16.10%
PBT 180,677 195,427 148,424 77,125 111,261 96,552 76,520 15.38%
Tax -10,991 -6,297 -5,531 -1,490 -5,791 -5,427 -1,674 36.82%
NP 169,686 189,130 142,893 75,635 105,470 91,125 74,846 14.60%
-
NP to SH 170,091 189,703 142,970 75,635 105,470 91,125 74,846 14.65%
-
Tax Rate 6.08% 3.22% 3.73% 1.93% 5.20% 5.62% 2.19% -
Total Cost 488,611 539,591 466,725 272,807 284,869 271,463 193,741 16.66%
-
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 51,029 43,260 26,900 33,442 27,054 21,153 15,244 22.29%
Div Payout % 30.00% 22.80% 18.82% 44.22% 25.65% 23.21% 20.37% -
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 25.78% 25.95% 23.44% 21.71% 27.02% 25.13% 27.87% -
ROE 18.69% 24.24% 22.56% 14.72% 23.80% 25.02% 25.51% -
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 69.65 77.14 129.11 73.96 82.92 77.12 114.35 -7.92%
EPS 18.00 20.08 30.28 16.06 22.41 19.38 31.87 -9.07%
DPS 5.40 4.58 5.70 7.10 5.75 4.50 6.50 -3.04%
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 34.80 38.52 32.22 18.42 20.63 19.17 14.20 16.10%
EPS 8.99 10.03 7.56 4.00 5.58 4.82 3.96 14.63%
DPS 2.70 2.29 1.42 1.77 1.43 1.12 0.81 22.20%
NAPS 0.481 0.4137 0.3349 0.2716 0.2342 0.1925 0.1551 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 11.46 9.33 11.34 12.36 8.43 7.24 7.05 8.43%
P/EPS 44.34 35.85 48.35 56.93 31.20 28.79 25.29 9.80%
EY 2.26 2.79 2.07 1.76 3.21 3.47 3.95 -8.88%
DY 0.68 0.64 0.39 0.78 0.82 0.81 0.81 -2.87%
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 11.56 9.86 13.62 13.48 8.50 8.20 4.20 18.37%
P/EPS 44.73 37.89 58.06 62.10 31.46 32.61 15.06 19.88%
EY 2.24 2.64 1.72 1.61 3.18 3.07 6.64 -16.55%
DY 0.67 0.60 0.32 0.71 0.82 0.71 1.35 -11.01%
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