[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

25-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 103.26%

YoY- -0.03%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	90,291	339,592	244,496	177,987	88,956	394,684	284,102	-53.39%
YoY %	-73.41%	38.89%	37.37%	100.08%	-77.46%	38.92%	-	-
Horiz. %	31.78%	119.53%	86.06%	62.65%	31.31%	138.92%	100.00%	-
PBT	21,941	81,458	64,248	49,949	24,925	113,100	81,812	-58.37%
YoY %	-73.06%	26.79%	28.63%	100.40%	-77.96%	38.24%	-	-
Horiz. %	26.82%	99.57%	78.53%	61.05%	30.47%	138.24%	100.00%	-
Tax	-876	-1,807	-2,389	-1,946	-1,309	-7,616	-5,774	-71.52%
YoY %	51.52%	24.36%	-22.76%	-48.66%	82.81%	-31.90%	-	-
Horiz. %	15.17%	31.30%	41.38%	33.70%	22.67%	131.90%	100.00%	-
NP	21,065	79,651	61,859	48,003	23,616	105,484	76,038	-57.47%
YoY %	-73.55%	28.76%	28.86%	103.26%	-77.61%	38.73%	-	-
Horiz. %	27.70%	104.75%	81.35%	63.13%	31.06%	138.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,065	79,651	61,859	48,003	23,616	105,484	76,038	-57.47%
YoY %	-73.55%	28.76%	28.86%	103.26%	-77.61%	38.73%	-	-
Horiz. %	27.70%	104.75%	81.35%	63.13%	31.06%	138.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.99%	2.22%	3.72%	3.90%	5.25%	6.73%	7.06%	-
YoY %	79.73%	-40.32%	-4.62%	-25.71%	-21.99%	-4.67%	-	-
Horiz. %	56.52%	31.44%	52.69%	55.24%	74.36%	95.33%	100.00%	-
Total Cost	69,226	259,941	182,637	129,984	65,340	289,200	208,064	-51.95%
YoY %	-73.37%	42.33%	40.51%	98.93%	-77.41%	39.00%	-	-
Horiz. %	33.27%	124.93%	87.78%	62.47%	31.40%	139.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,540	482,231	457,217	443,086	437,359	413,330	392,796	17.99%
YoY %	4.42%	5.47%	3.19%	1.31%	5.81%	5.23%	-	-
Horiz. %	128.19%	122.77%	116.40%	112.80%	111.35%	105.23%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	13,189	25,896	18,832	18,828	18,823	22,340	14,109	-4.39%
YoY %	-49.07%	37.51%	0.02%	0.03%	-15.74%	58.34%	-	-
Horiz. %	93.48%	183.54%	133.48%	133.45%	133.41%	158.34%	100.00%	-
Div Payout %	62.61%	32.51%	30.44%	39.22%	79.71%	21.18%	18.56%	-
YoY %	92.59%	6.80%	-22.39%	-50.80%	276.35%	14.12%	-	-
Horiz. %	337.34%	175.16%	164.01%	211.31%	429.47%	114.12%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	503,540	482,231	457,217	443,086	437,359	413,330	392,796	17.99%
YoY %	4.42%	5.47%	3.19%	1.31%	5.81%	5.23%	-	-
Horiz. %	128.19%	122.77%	116.40%	112.80%	111.35%	105.23%	100.00%	-
NOSH	471,038	471,004	470,954	470,744	470,582	470,552	470,422	0.08%
YoY %	0.01%	0.01%	0.04%	0.03%	0.01%	0.03%	-	-
Horiz. %	100.13%	100.12%	100.11%	100.07%	100.03%	100.03%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	23.33%	23.45%	25.30%	26.97%	26.55%	26.73%	26.76%	-
YoY %	-0.51%	-7.31%	-6.19%	1.58%	-0.67%	-0.11%	-	-
Horiz. %	87.18%	87.63%	94.54%	100.78%	99.22%	99.89%	100.00%	-
ROE	4.18%	16.52%	13.53%	10.83%	5.40%	25.52%	19.36%	-
YoY %	-74.70%	22.10%	24.93%	100.56%	-78.84%	31.82%	-	-
Horiz. %	21.59%	85.33%	69.89%	55.94%	27.89%	131.82%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	19.17	72.13	51.93	37.81	18.90	83.92	60.41	-53.44%
YoY %	-73.42%	38.90%	37.34%	100.05%	-77.48%	38.92%	-	-
Horiz. %	31.73%	119.40%	85.96%	62.59%	31.29%	138.92%	100.00%	-
EPS	4.47	16.92	13.14	10.20	5.02	22.43	16.17	-57.53%
YoY %	-73.58%	28.77%	28.82%	103.19%	-77.62%	38.71%	-	-
Horiz. %	27.64%	104.64%	81.26%	63.08%	31.05%	138.71%	100.00%	-
DPS	2.80	5.50	4.00	4.00	4.00	4.75	3.00	-4.49%
YoY %	-49.09%	37.50%	0.00%	0.00%	-15.79%	58.33%	-	-
Horiz. %	93.33%	183.33%	133.33%	133.33%	133.33%	158.33%	100.00%	-
NAPS	1.069	1.0242	0.9711	0.9413	0.9294	0.8788	0.8352	17.86%
YoY %	4.37%	5.47%	3.17%	1.28%	5.76%	5.22%	-	-
Horiz. %	127.99%	122.63%	116.27%	112.70%	111.28%	105.22%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 470,744
RPS	4.77	17.95	12.92	9.41	4.70	20.86	15.02	-53.41%
YoY %	-73.43%	38.93%	37.30%	100.21%	-77.47%	38.88%	-	-
Horiz. %	31.76%	119.51%	86.02%	62.65%	31.29%	138.88%	100.00%	-
EPS	1.11	4.21	3.27	2.54	1.25	5.58	4.02	-57.56%
YoY %	-73.63%	28.75%	28.74%	103.20%	-77.60%	38.81%	-	-
Horiz. %	27.61%	104.73%	81.34%	63.18%	31.09%	138.81%	100.00%	-
DPS	0.70	1.37	1.00	1.00	0.99	1.18	0.75	-4.49%
YoY %	-48.91%	37.00%	0.00%	1.01%	-16.10%	57.33%	-	-
Horiz. %	93.33%	182.67%	133.33%	133.33%	132.00%	157.33%	100.00%	-
NAPS	0.2662	0.2549	0.2417	0.2342	0.2312	0.2185	0.2076	18.01%
YoY %	4.43%	5.46%	3.20%	1.30%	5.81%	5.25%	-	-
Horiz. %	128.23%	122.78%	116.43%	112.81%	111.37%	105.25%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	7.13	7.92	7.52	6.99	7.18	6.29	8.00	-
P/RPS	37.20	10.98	14.48	18.49	37.98	7.50	13.24	98.98%
YoY %	238.80%	-24.17%	-21.69%	-51.32%	406.40%	-43.35%	-	-
Horiz. %	280.97%	82.93%	109.37%	139.65%	286.86%	56.65%	100.00%	-
P/EPS	159.44	46.82	57.24	68.54	143.07	28.05	49.48	118.00%
YoY %	240.54%	-18.20%	-16.49%	-52.09%	410.05%	-43.31%	-	-
Horiz. %	322.23%	94.62%	115.68%	138.52%	289.15%	56.69%	100.00%	-
EY	0.63	2.14	1.75	1.46	0.70	3.57	2.02	-53.97%
YoY %	-70.56%	22.29%	19.86%	108.57%	-80.39%	76.73%	-	-
Horiz. %	31.19%	105.94%	86.63%	72.28%	34.65%	176.73%	100.00%	-
DY	0.39	0.69	0.53	0.57	0.56	0.76	0.38	1.74%
YoY %	-43.48%	30.19%	-7.02%	1.79%	-26.32%	100.00%	-	-
Horiz. %	102.63%	181.58%	139.47%	150.00%	147.37%	200.00%	100.00%	-
P/NAPS	6.67	7.73	7.74	7.43	7.73	7.16	9.58	-21.42%
YoY %	-13.71%	-0.13%	4.17%	-3.88%	7.96%	-25.26%	-	-
Horiz. %	69.62%	80.69%	80.79%	77.56%	80.69%	74.74%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	27/02/20	24/10/19	25/07/19	25/04/19	26/02/19	25/10/18	-
Price	8.10	8.67	8.07	7.05	7.25	6.73	7.48	-
P/RPS	42.26	12.02	15.54	18.64	38.35	8.02	12.38	126.54%
YoY %	251.58%	-22.65%	-16.63%	-51.40%	378.18%	-35.22%	-	-
Horiz. %	341.36%	97.09%	125.53%	150.57%	309.77%	64.78%	100.00%	-
P/EPS	181.13	51.25	61.42	69.13	144.47	30.01	46.26	148.21%
YoY %	253.42%	-16.56%	-11.15%	-52.15%	381.41%	-35.13%	-	-
Horiz. %	391.55%	110.79%	132.77%	149.44%	312.30%	64.87%	100.00%	-
EY	0.55	1.95	1.63	1.45	0.69	3.33	2.16	-59.79%
YoY %	-71.79%	19.63%	12.41%	110.14%	-79.28%	54.17%	-	-
Horiz. %	25.46%	90.28%	75.46%	67.13%	31.94%	154.17%	100.00%	-
DY	0.35	0.63	0.50	0.57	0.55	0.71	0.40	-8.50%
YoY %	-44.44%	26.00%	-12.28%	3.64%	-22.54%	77.50%	-	-
Horiz. %	87.50%	157.50%	125.00%	142.50%	137.50%	177.50%	100.00%	-
P/NAPS	7.58	8.47	8.31	7.49	7.80	7.66	8.96	-10.54%
YoY %	-10.51%	1.93%	10.95%	-3.97%	1.83%	-14.51%	-	-
Horiz. %	84.60%	94.53%	92.75%	83.59%	87.05%	85.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos