[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.61%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 339,592 244,496 177,987 88,956 394,684 284,102 182,332 51.20%
PBT 81,458 64,248 49,949 24,925 113,100 81,812 51,788 35.13%
Tax -1,807 -2,389 -1,946 -1,309 -7,616 -5,774 -3,771 -38.68%
NP 79,651 61,859 48,003 23,616 105,484 76,038 48,017 40.00%
-
NP to SH 79,651 61,859 48,003 23,616 105,484 76,038 48,017 40.00%
-
Tax Rate 2.22% 3.72% 3.90% 5.25% 6.73% 7.06% 7.28% -
Total Cost 259,941 182,637 129,984 65,340 289,200 208,064 134,315 55.11%
-
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 25,896 18,832 18,828 18,823 22,340 14,109 14,105 49.77%
Div Payout % 32.51% 30.44% 39.22% 79.71% 21.18% 18.56% 29.38% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 482,231 457,217 443,086 437,359 413,330 392,796 364,155 20.52%
NOSH 471,004 470,954 470,744 470,582 470,552 470,422 470,184 0.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 23.45% 25.30% 26.97% 26.55% 26.73% 26.76% 26.33% -
ROE 16.52% 13.53% 10.83% 5.40% 25.52% 19.36% 13.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.13 51.93 37.81 18.90 83.92 60.41 38.78 51.07%
EPS 16.92 13.14 10.20 5.02 22.43 16.17 10.21 39.91%
DPS 5.50 4.00 4.00 4.00 4.75 3.00 3.00 49.62%
NAPS 1.0242 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 20.41%
Adjusted Per Share Value based on latest NOSH - 470,582
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.95 12.92 9.41 4.70 20.86 15.02 9.64 51.18%
EPS 4.21 3.27 2.54 1.25 5.58 4.02 2.54 39.92%
DPS 1.37 1.00 1.00 0.99 1.18 0.75 0.75 49.26%
NAPS 0.2549 0.2417 0.2342 0.2312 0.2185 0.2076 0.1925 20.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 7.92 7.52 6.99 7.18 6.29 8.00 5.58 -
P/RPS 10.98 14.48 18.49 37.98 7.50 13.24 14.39 -16.45%
P/EPS 46.82 57.24 68.54 143.07 28.05 49.48 54.64 -9.75%
EY 2.14 1.75 1.46 0.70 3.57 2.02 1.83 10.96%
DY 0.69 0.53 0.57 0.56 0.76 0.38 0.54 17.69%
P/NAPS 7.73 7.74 7.43 7.73 7.16 9.58 7.20 4.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 -
Price 8.67 8.07 7.05 7.25 6.73 7.48 6.32 -
P/RPS 12.02 15.54 18.64 38.35 8.02 12.38 16.30 -18.33%
P/EPS 51.25 61.42 69.13 144.47 30.01 46.26 61.89 -11.78%
EY 1.95 1.63 1.45 0.69 3.33 2.16 1.62 13.11%
DY 0.63 0.50 0.57 0.55 0.71 0.40 0.47 21.50%
P/NAPS 8.47 8.31 7.49 7.80 7.66 8.96 8.16 2.50%

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