[VITROX] QoQ Cumulative 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- 50.15%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 282,721 133,331 750,249 560,254 374,673 185,277 680,124 -44.39%
PBT 75,412 35,008 206,233 153,915 100,968 48,423 178,190 -43.71%
Tax -5,054 -2,151 -5,913 -2,343 24 1,447 -8,792 -30.93%
NP 70,358 32,857 200,320 151,572 100,992 49,870 169,398 -44.42%
-
NP to SH 70,650 32,995 200,816 152,218 101,375 50,024 169,664 -44.32%
-
Tax Rate 6.70% 6.14% 2.87% 1.52% -0.02% -2.99% 4.93% -
Total Cost 212,363 100,474 549,929 408,682 273,681 135,407 510,726 -44.38%
-
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 39,221 - 43,263 31,455 31,455 31,454 30,461 18.40%
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 7.76% 3.63% 22.97% 18.23% 12.95% 6.56% 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 29.91 14.11 79.42 59.31 39.66 19.62 144.01 -65.02%
EPS 7.48 3.49 21.26 16.11 10.73 5.30 35.93 -64.97%
DPS 4.15 0.00 4.58 3.33 3.33 3.33 6.45 -25.53%
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 14.94 7.05 39.66 29.61 19.80 9.79 35.95 -44.40%
EPS 3.73 1.74 10.61 8.05 5.36 2.64 8.97 -44.37%
DPS 2.07 0.00 2.29 1.66 1.66 1.66 1.61 18.29%
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 26.68 56.54 9.63 12.19 18.15 41.80 13.83 55.15%
P/EPS 106.75 228.48 35.99 44.87 67.09 154.83 55.45 54.94%
EY 0.94 0.44 2.78 2.23 1.49 0.65 1.80 -35.22%
DY 0.52 0.00 0.60 0.46 0.46 0.41 0.32 38.34%
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 26.91 55.97 9.75 12.24 19.19 37.73 5.47 190.10%
P/EPS 107.69 226.19 36.41 45.05 70.91 139.73 21.93 189.75%
EY 0.93 0.44 2.75 2.22 1.41 0.72 4.56 -65.45%
DY 0.52 0.00 0.59 0.46 0.44 0.45 0.82 -26.24%
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