[VITROX] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 9.12%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 561,204 698,303 735,519 509,970 340,927 406,328 335,191 8.96%
PBT 125,442 192,818 194,656 120,325 78,474 115,751 89,461 5.79%
Tax -13,697 -9,511 -6,061 -5,097 -1,374 -6,911 -4,753 19.27%
NP 111,745 183,307 188,595 115,228 77,100 108,840 84,708 4.72%
-
NP to SH 112,537 183,787 188,992 115,252 77,100 108,840 84,708 4.84%
-
Tax Rate 10.92% 4.93% 3.11% 4.24% 1.75% 5.97% 5.31% -
Total Cost 449,459 514,996 546,924 394,742 263,827 297,488 250,483 10.22%
-
Net Worth 977,280 909,646 762,170 600,862 503,540 437,359 350,422 18.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 51,035 11,807 43,260 40,091 20,251 27,054 21,153 15.79%
Div Payout % 45.35% 6.42% 22.89% 34.79% 26.27% 24.86% 24.97% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 977,280 909,646 762,170 600,862 503,540 437,359 350,422 18.62%
NOSH 945,420 944,688 944,565 472,116 471,038 470,582 470,175 12.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 19.91% 26.25% 25.64% 22.60% 22.61% 26.79% 25.27% -
ROE 11.52% 20.20% 24.80% 19.18% 15.31% 24.89% 24.17% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 59.36 73.92 77.87 108.02 72.38 86.35 71.29 -3.00%
EPS 11.90 19.45 20.01 24.41 16.37 23.13 18.02 -6.67%
DPS 5.40 1.25 4.58 8.50 4.30 5.75 4.50 3.08%
NAPS 1.0337 0.9629 0.8069 1.2727 1.069 0.9294 0.7453 5.59%
Adjusted Per Share Value based on latest NOSH - 472,116
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 59.33 73.82 77.76 53.91 36.04 42.96 35.44 8.95%
EPS 11.90 19.43 19.98 12.18 8.15 11.51 8.96 4.83%
DPS 5.40 1.25 4.57 4.24 2.14 2.86 2.24 15.77%
NAPS 1.0332 0.9617 0.8057 0.6352 0.5323 0.4624 0.3705 18.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 7.58 7.98 8.20 14.94 7.13 7.18 5.35 -
P/RPS 12.77 10.80 10.53 13.83 9.85 8.32 7.50 9.26%
P/EPS 63.68 41.02 40.98 61.20 43.56 31.04 29.70 13.54%
EY 1.57 2.44 2.44 1.63 2.30 3.22 3.37 -11.94%
DY 0.71 0.16 0.56 0.57 0.60 0.80 0.84 -2.76%
P/NAPS 7.33 8.29 10.16 11.74 6.67 7.73 7.18 0.34%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 25/04/24 27/04/23 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 -
Price 7.62 7.90 7.40 16.08 8.10 7.25 5.09 -
P/RPS 12.84 10.69 9.50 14.89 11.19 8.40 7.14 10.26%
P/EPS 64.02 40.61 36.98 65.87 49.49 31.35 28.25 14.59%
EY 1.56 2.46 2.70 1.52 2.02 3.19 3.54 -12.75%
DY 0.71 0.16 0.62 0.53 0.53 0.79 0.88 -3.51%
P/NAPS 7.37 8.20 9.17 12.63 7.58 7.80 6.83 1.27%

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