[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 102.65%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 133,331 750,249 560,254 374,673 185,277 680,124 494,369 -58.29%
PBT 35,008 206,233 153,915 100,968 48,423 178,190 126,672 -57.60%
Tax -2,151 -5,913 -2,343 24 1,447 -8,792 -3,269 -24.36%
NP 32,857 200,320 151,572 100,992 49,870 169,398 123,403 -58.64%
-
NP to SH 32,995 200,816 152,218 101,375 50,024 169,664 123,547 -58.56%
-
Tax Rate 6.14% 2.87% 1.52% -0.02% -2.99% 4.93% 2.58% -
Total Cost 100,474 549,929 408,682 273,681 135,407 510,726 370,966 -58.17%
-
Net Worth 909,646 874,344 835,140 782,707 762,170 711,328 676,349 21.86%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 43,263 31,455 31,455 31,454 30,461 18,651 -
Div Payout % - 21.54% 20.67% 31.03% 62.88% 17.95% 15.10% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 909,646 874,344 835,140 782,707 762,170 711,328 676,349 21.86%
NOSH 944,688 944,656 944,645 944,575 944,565 472,282 472,210 58.83%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 24.64% 26.70% 27.05% 26.95% 26.92% 24.91% 24.96% -
ROE 3.63% 22.97% 18.23% 12.95% 6.56% 23.85% 18.27% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.11 79.42 59.31 39.66 19.62 144.01 104.70 -73.74%
EPS 3.49 21.26 16.11 10.73 5.30 35.93 26.17 -73.92%
DPS 0.00 4.58 3.33 3.33 3.33 6.45 3.95 -
NAPS 0.9629 0.9256 0.8841 0.8286 0.8069 1.5062 1.4324 -23.28%
Adjusted Per Share Value based on latest NOSH - 944,575
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.05 39.66 29.61 19.80 9.79 35.95 26.13 -58.27%
EPS 1.74 10.61 8.05 5.36 2.64 8.97 6.53 -58.62%
DPS 0.00 2.29 1.66 1.66 1.66 1.61 0.99 -
NAPS 0.4808 0.4622 0.4414 0.4137 0.4029 0.376 0.3575 21.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 7.98 7.65 7.23 7.20 8.20 19.92 20.00 -
P/RPS 56.54 9.63 12.19 18.15 41.80 13.83 19.10 106.30%
P/EPS 228.48 35.99 44.87 67.09 154.83 55.45 76.44 107.63%
EY 0.44 2.78 2.23 1.49 0.65 1.80 1.31 -51.71%
DY 0.00 0.60 0.46 0.46 0.41 0.32 0.20 -
P/NAPS 8.29 8.26 8.18 8.69 10.16 13.23 13.96 -29.37%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 -
Price 7.90 7.74 7.26 7.61 7.40 7.88 20.22 -
P/RPS 55.97 9.75 12.24 19.19 37.73 5.47 19.31 103.42%
P/EPS 226.19 36.41 45.05 70.91 139.73 21.93 77.28 104.74%
EY 0.44 2.75 2.22 1.41 0.72 4.56 1.29 -51.21%
DY 0.00 0.59 0.46 0.44 0.45 0.82 0.20 -
P/NAPS 8.20 8.36 8.21 9.18 9.17 5.23 14.12 -30.41%

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