[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 43.31%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 494,369 326,076 129,882 470,379 310,585 186,837 90,291 210.32%
PBT 126,672 83,731 31,957 110,309 77,137 45,616 21,941 221.47%
Tax -3,269 -2,471 -1,284 -4,689 -3,436 -1,629 -876 140.39%
NP 123,403 81,260 30,673 105,620 73,701 43,987 21,065 224.62%
-
NP to SH 123,547 81,336 30,696 105,621 73,701 43,987 21,065 224.87%
-
Tax Rate 2.58% 2.95% 4.02% 4.25% 4.45% 3.57% 3.99% -
Total Cost 370,966 244,816 99,209 364,759 236,884 142,850 69,226 205.91%
-
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 18,651 18,650 18,648 21,454 13,202 13,190 13,189 25.96%
Div Payout % 15.10% 22.93% 60.75% 20.31% 17.91% 29.99% 62.61% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 676,349 633,638 600,862 568,390 544,452 513,914 503,540 21.71%
NOSH 472,210 472,174 472,116 472,056 471,948 471,118 471,038 0.16%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.96% 24.92% 23.62% 22.45% 23.73% 23.54% 23.33% -
ROE 18.27% 12.84% 5.11% 18.58% 13.54% 8.56% 4.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 104.70 69.06 27.51 99.75 65.87 39.66 19.17 209.81%
EPS 26.17 17.23 6.50 22.40 15.63 9.34 4.47 224.48%
DPS 3.95 3.95 3.95 4.55 2.80 2.80 2.80 25.75%
NAPS 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 1.069 21.51%
Adjusted Per Share Value based on latest NOSH - 472,056
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.13 17.24 6.87 24.86 16.42 9.88 4.77 210.43%
EPS 6.53 4.30 1.62 5.58 3.90 2.33 1.11 225.53%
DPS 0.99 0.99 0.99 1.13 0.70 0.70 0.70 25.96%
NAPS 0.3575 0.3349 0.3176 0.3004 0.2878 0.2716 0.2662 21.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.00 14.64 14.94 14.70 12.20 9.14 7.13 -
P/RPS 19.10 21.20 54.31 14.74 18.52 23.05 37.20 -35.85%
P/EPS 76.44 84.99 229.78 65.63 78.05 97.89 159.44 -38.71%
EY 1.31 1.18 0.44 1.52 1.28 1.02 0.63 62.83%
DY 0.20 0.27 0.26 0.31 0.23 0.31 0.39 -35.90%
P/NAPS 13.96 10.91 11.74 12.20 10.57 8.38 6.67 63.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 -
Price 20.22 17.58 16.08 17.20 13.94 9.97 8.10 -
P/RPS 19.31 25.46 58.45 17.24 21.16 25.14 42.26 -40.64%
P/EPS 77.28 102.05 247.32 76.79 89.18 106.78 181.13 -43.29%
EY 1.29 0.98 0.40 1.30 1.12 0.94 0.55 76.43%
DY 0.20 0.22 0.25 0.26 0.20 0.28 0.35 -31.11%
P/NAPS 14.12 13.10 12.63 14.27 12.07 9.14 7.58 51.33%

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