[VITROX] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -3.83%
YoY- 45.72%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 185,755 168,293 196,194 129,882 159,794 123,748 96,546 54.50%
PBT 51,518 42,941 51,774 31,957 33,172 31,521 23,675 67.68%
Tax -5,523 -798 -1,187 -1,284 -1,253 -1,807 -753 276.13%
NP 45,995 42,143 50,587 30,673 31,919 29,714 22,922 58.88%
-
NP to SH 46,117 42,211 50,640 30,696 31,920 29,714 22,922 59.16%
-
Tax Rate 10.72% 1.86% 2.29% 4.02% 3.78% 5.73% 3.18% -
Total Cost 139,760 126,150 145,607 99,209 127,875 94,034 73,624 53.13%
-
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 11,806 - - 18,648 8,251 - 13,190 -7.10%
Div Payout % 25.60% - - 60.75% 25.85% - 57.55% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
NOSH 472,282 472,210 472,174 472,116 472,056 471,948 471,118 0.16%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.76% 25.04% 25.78% 23.62% 19.98% 24.01% 23.74% -
ROE 6.48% 6.24% 7.99% 5.11% 5.62% 5.46% 4.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.33 35.64 41.55 27.51 33.89 26.25 20.49 54.26%
EPS 9.77 8.94 10.73 6.50 6.77 6.30 4.87 58.86%
DPS 2.50 0.00 0.00 3.95 1.75 0.00 2.80 -7.25%
NAPS 1.5062 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 23.92%
Adjusted Per Share Value based on latest NOSH - 472,116
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.82 8.90 10.37 6.87 8.45 6.54 5.10 54.58%
EPS 2.44 2.23 2.68 1.62 1.69 1.57 1.21 59.40%
DPS 0.62 0.00 0.00 0.99 0.44 0.00 0.70 -7.75%
NAPS 0.376 0.3575 0.3349 0.3176 0.3004 0.2878 0.2716 24.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 19.92 20.00 14.64 14.94 14.70 12.20 9.14 -
P/RPS 50.64 56.11 35.23 54.31 43.38 46.48 44.60 8.81%
P/EPS 203.99 223.72 136.50 229.78 217.16 193.59 187.84 5.63%
EY 0.49 0.45 0.73 0.44 0.46 0.52 0.53 -5.08%
DY 0.13 0.00 0.00 0.26 0.12 0.00 0.31 -43.88%
P/NAPS 13.23 13.96 10.91 11.74 12.20 10.57 8.38 35.47%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 -
Price 7.88 20.22 17.58 16.08 17.20 13.94 9.97 -
P/RPS 20.03 56.73 42.31 58.45 50.76 53.11 48.65 -44.56%
P/EPS 80.70 226.18 163.91 247.32 254.09 221.20 204.90 -46.17%
EY 1.24 0.44 0.61 0.40 0.39 0.45 0.49 85.38%
DY 0.32 0.00 0.00 0.25 0.10 0.00 0.28 9.28%
P/NAPS 5.23 14.12 13.10 12.63 14.27 12.07 9.14 -31.00%

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