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

Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.05%
YoY- 89.03%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 549,013 658,297 728,721 609,618 348,442 390,339 362,588 7.15%
PBT 116,115 180,677 195,427 148,424 77,125 111,261 96,552 3.11%
Tax -14,005 -10,991 -6,297 -5,531 -1,490 -5,791 -5,427 17.10%
NP 102,110 169,686 189,130 142,893 75,635 105,470 91,125 1.91%
-
NP to SH 102,983 170,091 189,703 142,970 75,635 105,470 91,125 2.05%
-
Tax Rate 12.06% 6.08% 3.22% 3.73% 1.93% 5.20% 5.62% -
Total Cost 446,903 488,611 539,591 466,725 272,807 284,869 271,463 8.65%
-
Net Worth 985,286 910,030 782,707 633,638 513,914 443,086 364,155 18.02%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 32,620 51,029 43,260 26,900 33,442 27,054 21,153 7.47%
Div Payout % 31.68% 30.00% 22.80% 18.82% 44.22% 25.65% 23.21% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 985,286 910,030 782,707 633,638 513,914 443,086 364,155 18.02%
NOSH 1,891,835 945,274 944,575 472,174 471,118 470,744 470,184 26.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.60% 25.78% 25.95% 23.44% 21.71% 27.02% 25.13% -
ROE 10.45% 18.69% 24.24% 22.56% 14.72% 23.80% 25.02% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.03 69.65 77.14 129.11 73.96 82.92 77.12 -15.01%
EPS 5.44 18.00 20.08 30.28 16.06 22.41 19.38 -19.06%
DPS 1.72 5.40 4.58 5.70 7.10 5.75 4.50 -14.79%
NAPS 0.5209 0.9629 0.8286 1.342 1.0909 0.9413 0.7745 -6.39%
Adjusted Per Share Value based on latest NOSH - 472,174
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.02 34.80 38.52 32.22 18.42 20.63 19.17 7.14%
EPS 5.44 8.99 10.03 7.56 4.00 5.58 4.82 2.03%
DPS 1.72 2.70 2.29 1.42 1.77 1.43 1.12 7.40%
NAPS 0.5208 0.481 0.4137 0.3349 0.2716 0.2342 0.1925 18.02%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.12 7.98 7.20 14.64 9.14 6.99 5.58 -
P/RPS 14.19 11.46 9.33 11.34 12.36 8.43 7.24 11.85%
P/EPS 75.67 44.34 35.85 48.35 56.93 31.20 28.79 17.45%
EY 1.32 2.26 2.79 2.07 1.76 3.21 3.47 -14.86%
DY 0.42 0.68 0.64 0.39 0.78 0.82 0.81 -10.35%
P/NAPS 7.91 8.29 8.69 10.91 8.38 7.43 7.20 1.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 25/07/24 27/07/23 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 -
Price 4.07 8.05 7.61 17.58 9.97 7.05 6.32 -
P/RPS 14.02 11.56 9.86 13.62 13.48 8.50 8.20 9.34%
P/EPS 74.75 44.73 37.89 58.06 62.10 31.46 32.61 14.81%
EY 1.34 2.24 2.64 1.72 1.61 3.18 3.07 -12.89%
DY 0.42 0.67 0.60 0.32 0.71 0.82 0.71 -8.37%
P/NAPS 7.81 8.36 9.18 13.10 9.14 7.49 8.16 -0.72%

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