[VITROX] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.2%
YoY- -29.16%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 698,303 735,519 509,970 340,927 406,328 335,191 247,604 18.85%
PBT 192,818 194,656 120,325 78,474 115,751 89,461 69,222 18.60%
Tax -9,511 -6,061 -5,097 -1,374 -6,911 -4,753 -1,402 37.56%
NP 183,307 188,595 115,228 77,100 108,840 84,708 67,820 18.01%
-
NP to SH 183,787 188,992 115,252 77,100 108,840 84,708 67,820 18.06%
-
Tax Rate 4.93% 3.11% 4.24% 1.75% 5.97% 5.31% 2.03% -
Total Cost 514,996 546,924 394,742 263,827 297,488 250,483 179,784 19.16%
-
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 234,758 25.31%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,807 43,260 40,091 20,251 27,054 21,153 15,801 -4.73%
Div Payout % 6.42% 22.89% 34.79% 26.27% 24.86% 24.97% 23.30% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 234,758 25.31%
NOSH 944,688 944,565 472,116 471,038 470,582 470,175 234,758 26.10%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 26.25% 25.64% 22.60% 22.61% 26.79% 25.27% 27.39% -
ROE 20.20% 24.80% 19.18% 15.31% 24.89% 24.17% 28.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 73.92 77.87 108.02 72.38 86.35 71.29 105.47 -5.74%
EPS 19.45 20.01 24.41 16.37 23.13 18.02 28.89 -6.37%
DPS 1.25 4.58 8.50 4.30 5.75 4.50 6.75 -24.49%
NAPS 0.9629 0.8069 1.2727 1.069 0.9294 0.7453 1.00 -0.62%
Adjusted Per Share Value based on latest NOSH - 471,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.91 38.88 26.96 18.02 21.48 17.72 13.09 18.85%
EPS 9.71 9.99 6.09 4.08 5.75 4.48 3.58 18.08%
DPS 0.62 2.29 2.12 1.07 1.43 1.12 0.84 -4.93%
NAPS 0.4808 0.4029 0.3176 0.2662 0.2312 0.1852 0.1241 25.31%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 7.98 8.20 14.94 7.13 7.18 5.35 4.74 -
P/RPS 10.80 10.53 13.83 9.85 8.32 7.50 4.49 15.74%
P/EPS 41.02 40.98 61.20 43.56 31.04 29.70 16.41 16.48%
EY 2.44 2.44 1.63 2.30 3.22 3.37 6.09 -14.13%
DY 0.16 0.56 0.57 0.60 0.80 0.84 1.42 -30.49%
P/NAPS 8.29 10.16 11.74 6.67 7.73 7.18 4.74 9.76%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 -
Price 7.90 7.40 16.08 8.10 7.25 5.09 6.02 -
P/RPS 10.69 9.50 14.89 11.19 8.40 7.14 5.71 11.01%
P/EPS 40.61 36.98 65.87 49.49 31.35 28.25 20.84 11.75%
EY 2.46 2.70 1.52 2.02 3.19 3.54 4.80 -10.53%
DY 0.16 0.62 0.53 0.53 0.79 0.88 1.12 -27.68%
P/NAPS 8.20 9.17 12.63 7.58 7.80 6.83 6.02 5.28%

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