[VITROX] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -12.76%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 405,681 348,442 340,927 339,592 355,078 390,339 406,328 -0.10%
PBT 94,347 77,125 78,474 81,458 95,536 111,261 115,751 -12.71%
Tax -2,854 -1,490 -1,374 -1,807 -4,231 -5,791 -6,911 -44.45%
NP 91,493 75,635 77,100 79,651 91,305 105,470 108,840 -10.90%
-
NP to SH 91,493 75,635 77,100 79,651 91,305 105,470 108,840 -10.90%
-
Tax Rate 3.03% 1.93% 1.75% 2.22% 4.43% 5.20% 5.97% -
Total Cost 314,188 272,807 263,827 259,941 263,773 284,869 297,488 3.69%
-
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 33,442 33,442 20,251 25,885 27,054 27,054 27,054 15.13%
Div Payout % 36.55% 44.22% 26.27% 32.50% 29.63% 25.65% 24.86% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 544,452 513,914 503,540 482,231 457,217 443,086 437,359 15.67%
NOSH 471,948 471,118 471,038 471,004 470,954 470,744 470,582 0.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.55% 21.71% 22.61% 23.45% 25.71% 27.02% 26.79% -
ROE 16.80% 14.72% 15.31% 16.52% 19.97% 23.80% 24.89% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 86.04 73.96 72.38 72.13 75.42 82.92 86.35 -0.23%
EPS 19.40 16.06 16.37 16.92 19.39 22.41 23.13 -11.03%
DPS 7.10 7.10 4.30 5.50 5.75 5.75 5.75 15.05%
NAPS 1.1547 1.0909 1.069 1.0242 0.9711 0.9413 0.9294 15.52%
Adjusted Per Share Value based on latest NOSH - 471,004
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.44 18.42 18.02 17.95 18.77 20.63 21.48 -0.12%
EPS 4.84 4.00 4.08 4.21 4.83 5.58 5.75 -10.82%
DPS 1.77 1.77 1.07 1.37 1.43 1.43 1.43 15.23%
NAPS 0.2878 0.2716 0.2662 0.2549 0.2417 0.2342 0.2312 15.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.20 9.14 7.13 7.92 7.52 6.99 7.18 -
P/RPS 14.18 12.36 9.85 10.98 9.97 8.43 8.32 42.54%
P/EPS 62.87 56.93 43.56 46.82 38.78 31.20 31.04 59.87%
EY 1.59 1.76 2.30 2.14 2.58 3.21 3.22 -37.44%
DY 0.58 0.78 0.60 0.69 0.76 0.82 0.80 -19.24%
P/NAPS 10.57 8.38 6.67 7.73 7.74 7.43 7.73 23.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 22/10/20 23/07/20 28/05/20 27/02/20 24/10/19 25/07/19 25/04/19 -
Price 13.94 9.97 8.10 8.67 8.07 7.05 7.25 -
P/RPS 16.20 13.48 11.19 12.02 10.70 8.50 8.40 54.75%
P/EPS 71.84 62.10 49.49 51.25 41.61 31.46 31.35 73.55%
EY 1.39 1.61 2.02 1.95 2.40 3.18 3.19 -42.43%
DY 0.51 0.71 0.53 0.63 0.71 0.82 0.79 -25.24%
P/NAPS 12.07 9.14 7.58 8.47 8.31 7.49 7.80 33.67%

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