[VITROX] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.1%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 565,442 533,324 750,249 747,005 749,346 741,108 680,124 -11.61%
PBT 150,824 140,032 206,233 205,220 201,936 193,692 178,190 -10.54%
Tax -10,108 -8,604 -5,913 -3,124 48 5,788 -8,792 9.77%
NP 140,716 131,428 200,320 202,096 201,984 199,480 169,398 -11.66%
-
NP to SH 141,300 131,980 200,816 202,957 202,750 200,096 169,664 -11.51%
-
Tax Rate 6.70% 6.14% 2.87% 1.52% -0.02% -2.99% 4.93% -
Total Cost 424,726 401,896 549,929 544,909 547,362 541,628 510,726 -11.59%
-
Net Worth 910,030 909,646 874,344 835,140 782,707 762,170 711,328 17.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 78,442 - 43,263 41,941 62,911 125,816 30,461 88.20%
Div Payout % 55.52% - 21.54% 20.67% 31.03% 62.88% 17.95% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 910,030 909,646 874,344 835,140 782,707 762,170 711,328 17.90%
NOSH 945,274 944,688 944,656 944,645 944,575 944,565 472,282 59.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 24.89% 24.64% 26.70% 27.05% 26.95% 26.92% 24.91% -
ROE 15.53% 14.51% 22.97% 24.30% 25.90% 26.25% 23.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 59.83 56.45 79.42 79.08 79.33 78.46 144.01 -44.41%
EPS 14.96 13.96 21.26 21.48 21.46 21.20 35.93 -44.33%
DPS 8.30 0.00 4.58 4.44 6.66 13.32 6.45 18.36%
NAPS 0.9629 0.9629 0.9256 0.8841 0.8286 0.8069 1.5062 -25.85%
Adjusted Per Share Value based on latest NOSH - 944,645
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.89 28.19 39.66 39.49 39.61 39.17 35.95 -11.60%
EPS 7.47 6.98 10.61 10.73 10.72 10.58 8.97 -11.51%
DPS 4.15 0.00 2.29 2.22 3.33 6.65 1.61 88.32%
NAPS 0.481 0.4808 0.4622 0.4414 0.4137 0.4029 0.376 17.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 7.98 7.98 7.65 7.23 7.20 8.20 19.92 -
P/RPS 13.34 14.14 9.63 9.14 9.08 10.45 13.83 -2.38%
P/EPS 53.37 57.12 35.99 33.65 33.54 38.71 55.45 -2.52%
EY 1.87 1.75 2.78 2.97 2.98 2.58 1.80 2.58%
DY 1.04 0.00 0.60 0.61 0.92 1.62 0.32 119.88%
P/NAPS 8.29 8.29 8.26 8.18 8.69 10.16 13.23 -26.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 -
Price 8.05 7.90 7.74 7.26 7.61 7.40 7.88 -
P/RPS 13.45 13.99 9.75 9.18 9.59 9.43 5.47 82.47%
P/EPS 53.84 56.55 36.41 33.79 35.46 34.93 21.93 82.28%
EY 1.86 1.77 2.75 2.96 2.82 2.86 4.56 -45.08%
DY 1.03 0.00 0.59 0.61 0.88 1.80 0.82 16.46%
P/NAPS 8.36 8.20 8.36 8.21 9.18 9.17 5.23 36.82%

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