[VITROX] QoQ TTM 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- 4.55%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 658,297 698,303 750,249 746,009 728,721 735,519 680,124 -2.15%
PBT 180,677 192,818 206,233 205,433 195,427 194,656 178,190 0.93%
Tax -10,991 -9,511 -5,913 -7,866 -6,297 -6,061 -8,792 16.09%
NP 169,686 183,307 200,320 197,567 189,130 188,595 169,398 0.11%
-
NP to SH 170,091 183,787 200,816 198,335 189,703 188,992 169,664 0.16%
-
Tax Rate 6.08% 4.93% 2.87% 3.83% 3.22% 3.11% 4.93% -
Total Cost 488,611 514,996 549,929 548,442 539,591 546,924 510,726 -2.91%
-
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 51,029 11,807 43,261 43,260 43,260 43,260 30,455 41.20%
Div Payout % 30.00% 6.42% 21.54% 21.81% 22.80% 22.89% 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 25.78% 26.25% 26.70% 26.48% 25.95% 25.64% 24.91% -
ROE 18.69% 20.20% 22.97% 23.75% 24.24% 24.80% 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 69.65 73.92 79.42 78.97 77.14 77.87 144.01 -38.46%
EPS 18.00 19.45 21.26 21.00 20.08 20.01 35.93 -37.00%
DPS 5.40 1.25 4.58 4.58 4.58 4.58 6.45 -11.19%
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 34.80 36.91 39.66 39.43 38.52 38.88 35.95 -2.14%
EPS 8.99 9.71 10.61 10.48 10.03 9.99 8.97 0.14%
DPS 2.70 0.62 2.29 2.29 2.29 2.29 1.61 41.28%
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 11.46 10.80 9.63 9.15 9.33 10.53 13.83 -11.80%
P/EPS 44.34 41.02 35.99 34.43 35.85 40.98 55.45 -13.88%
EY 2.26 2.44 2.78 2.90 2.79 2.44 1.80 16.43%
DY 0.68 0.16 0.60 0.63 0.64 0.56 0.32 65.51%
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 7.78 -
P/RPS 11.56 10.69 9.75 9.19 9.86 9.50 5.40 66.33%
P/EPS 44.73 40.61 36.41 34.58 37.89 36.98 21.66 62.38%
EY 2.24 2.46 2.75 2.89 2.64 2.70 4.62 -38.36%
DY 0.67 0.16 0.59 0.63 0.60 0.62 0.83 -13.33%
P/NAPS 8.36 8.20 8.36 8.21 9.18 9.17 5.17 37.88%

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