[VITROX] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1.9%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 509,970 470,379 405,681 348,442 340,927 339,592 355,078 27.26%
PBT 120,325 110,309 94,347 77,125 78,474 81,458 95,536 16.60%
Tax -5,097 -4,689 -2,854 -1,490 -1,374 -1,807 -4,231 13.20%
NP 115,228 105,620 91,493 75,635 77,100 79,651 91,305 16.76%
-
NP to SH 115,252 105,621 91,493 75,635 77,100 79,651 91,305 16.78%
-
Tax Rate 4.24% 4.25% 3.03% 1.93% 1.75% 2.22% 4.43% -
Total Cost 394,742 364,759 314,188 272,807 263,827 259,941 263,773 30.80%
-
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 40,091 34,631 33,442 33,442 20,251 25,885 27,054 29.94%
Div Payout % 34.79% 32.79% 36.55% 44.22% 26.27% 32.50% 29.63% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 600,862 568,390 544,452 513,914 503,540 482,231 457,217 19.95%
NOSH 472,116 472,056 471,948 471,118 471,038 471,004 470,954 0.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.60% 22.45% 22.55% 21.71% 22.61% 23.45% 25.71% -
ROE 19.18% 18.58% 16.80% 14.72% 15.31% 16.52% 19.97% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 108.02 99.75 86.04 73.96 72.38 72.13 75.42 27.03%
EPS 24.41 22.40 19.40 16.06 16.37 16.92 19.39 16.57%
DPS 8.50 7.35 7.10 7.10 4.30 5.50 5.75 29.73%
NAPS 1.2727 1.2054 1.1547 1.0909 1.069 1.0242 0.9711 19.73%
Adjusted Per Share Value based on latest NOSH - 471,118
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.96 24.86 21.44 18.42 18.02 17.95 18.77 27.27%
EPS 6.09 5.58 4.84 4.00 4.08 4.21 4.83 16.69%
DPS 2.12 1.83 1.77 1.77 1.07 1.37 1.43 29.98%
NAPS 0.3176 0.3004 0.2878 0.2716 0.2662 0.2549 0.2417 19.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 14.94 14.70 12.20 9.14 7.13 7.92 7.52 -
P/RPS 13.83 14.74 14.18 12.36 9.85 10.98 9.97 24.35%
P/EPS 61.20 65.63 62.87 56.93 43.56 46.82 38.78 35.51%
EY 1.63 1.52 1.59 1.76 2.30 2.14 2.58 -26.35%
DY 0.57 0.50 0.58 0.78 0.60 0.69 0.76 -17.43%
P/NAPS 11.74 12.20 10.57 8.38 6.67 7.73 7.74 31.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 22/04/21 24/02/21 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 -
Price 16.08 17.20 13.94 9.97 8.10 8.67 8.07 -
P/RPS 14.89 17.24 16.20 13.48 11.19 12.02 10.70 24.61%
P/EPS 65.87 76.79 71.84 62.10 49.49 51.25 41.61 35.79%
EY 1.52 1.30 1.39 1.61 2.02 1.95 2.40 -26.23%
DY 0.53 0.43 0.51 0.71 0.53 0.63 0.71 -17.69%
P/NAPS 12.63 14.27 12.07 9.14 7.58 8.47 8.31 32.15%

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