[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 28.86%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 186,837 90,291 339,592 244,496 177,987 88,956 394,684 -39.28%
PBT 45,616 21,941 81,458 64,248 49,949 24,925 113,100 -45.44%
Tax -1,629 -876 -1,807 -2,389 -1,946 -1,309 -7,616 -64.26%
NP 43,987 21,065 79,651 61,859 48,003 23,616 105,484 -44.21%
-
NP to SH 43,987 21,065 79,651 61,859 48,003 23,616 105,484 -44.21%
-
Tax Rate 3.57% 3.99% 2.22% 3.72% 3.90% 5.25% 6.73% -
Total Cost 142,850 69,226 259,941 182,637 129,984 65,340 289,200 -37.54%
-
Net Worth 513,914 503,540 482,231 457,217 443,086 437,359 413,330 15.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 13,190 13,189 25,896 18,832 18,828 18,823 22,340 -29.64%
Div Payout % 29.99% 62.61% 32.51% 30.44% 39.22% 79.71% 21.18% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 513,914 503,540 482,231 457,217 443,086 437,359 413,330 15.64%
NOSH 471,118 471,038 471,004 470,954 470,744 470,582 470,552 0.08%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.54% 23.33% 23.45% 25.30% 26.97% 26.55% 26.73% -
ROE 8.56% 4.18% 16.52% 13.53% 10.83% 5.40% 25.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 39.66 19.17 72.13 51.93 37.81 18.90 83.92 -39.35%
EPS 9.34 4.47 16.92 13.14 10.20 5.02 22.43 -44.26%
DPS 2.80 2.80 5.50 4.00 4.00 4.00 4.75 -29.71%
NAPS 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 0.8788 15.51%
Adjusted Per Share Value based on latest NOSH - 470,954
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.88 4.77 17.95 12.92 9.41 4.70 20.86 -39.26%
EPS 2.33 1.11 4.21 3.27 2.54 1.25 5.58 -44.16%
DPS 0.70 0.70 1.37 1.00 1.00 0.99 1.18 -29.42%
NAPS 0.2716 0.2662 0.2549 0.2417 0.2342 0.2312 0.2185 15.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 9.14 7.13 7.92 7.52 6.99 7.18 6.29 -
P/RPS 23.05 37.20 10.98 14.48 18.49 37.98 7.50 111.52%
P/EPS 97.89 159.44 46.82 57.24 68.54 143.07 28.05 130.25%
EY 1.02 0.63 2.14 1.75 1.46 0.70 3.57 -56.65%
DY 0.31 0.39 0.69 0.53 0.57 0.56 0.76 -45.02%
P/NAPS 8.38 6.67 7.73 7.74 7.43 7.73 7.16 11.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 -
Price 9.97 8.10 8.67 8.07 7.05 7.25 6.73 -
P/RPS 25.14 42.26 12.02 15.54 18.64 38.35 8.02 114.33%
P/EPS 106.78 181.13 51.25 61.42 69.13 144.47 30.01 133.24%
EY 0.94 0.55 1.95 1.63 1.45 0.69 3.33 -57.00%
DY 0.28 0.35 0.63 0.50 0.57 0.55 0.71 -46.25%
P/NAPS 9.14 7.58 8.47 8.31 7.49 7.80 7.66 12.51%

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