[VITROX] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.13%
YoY- 60.63%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 746,009 728,721 735,519 680,124 654,163 609,618 509,970 28.83%
PBT 205,433 195,427 194,656 178,190 159,844 148,424 120,325 42.80%
Tax -7,866 -6,297 -6,061 -8,792 -4,522 -5,531 -5,097 33.50%
NP 197,567 189,130 188,595 169,398 155,322 142,893 115,228 43.20%
-
NP to SH 198,335 189,703 188,992 169,664 155,467 142,970 115,252 43.55%
-
Tax Rate 3.83% 3.22% 3.11% 4.93% 2.83% 3.73% 4.24% -
Total Cost 548,442 539,591 546,924 510,726 498,841 466,725 394,742 24.48%
-
Net Worth 835,140 782,707 762,170 711,328 676,349 633,638 600,862 24.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 43,260 43,260 43,260 30,455 26,900 26,900 40,091 5.19%
Div Payout % 21.81% 22.80% 22.89% 17.95% 17.30% 18.82% 34.79% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 835,140 782,707 762,170 711,328 676,349 633,638 600,862 24.51%
NOSH 944,645 944,575 944,565 472,282 472,210 472,174 472,116 58.71%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.48% 25.95% 25.64% 24.91% 23.74% 23.44% 22.60% -
ROE 23.75% 24.24% 24.80% 23.85% 22.99% 22.56% 19.18% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.97 77.14 77.87 144.01 138.54 129.11 108.02 -18.83%
EPS 21.00 20.08 20.01 35.93 32.93 30.28 24.41 -9.53%
DPS 4.58 4.58 4.58 6.45 5.70 5.70 8.50 -33.75%
NAPS 0.8841 0.8286 0.8069 1.5062 1.4324 1.342 1.2727 -21.54%
Adjusted Per Share Value based on latest NOSH - 472,282
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.43 38.52 38.88 35.95 34.58 32.22 26.96 28.81%
EPS 10.48 10.03 9.99 8.97 8.22 7.56 6.09 43.55%
DPS 2.29 2.29 2.29 1.61 1.42 1.42 2.12 5.27%
NAPS 0.4414 0.4137 0.4029 0.376 0.3575 0.3349 0.3176 24.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 7.23 7.20 8.20 19.92 20.00 14.64 14.94 -
P/RPS 9.15 9.33 10.53 13.83 14.44 11.34 13.83 -24.05%
P/EPS 34.43 35.85 40.98 55.45 60.74 48.35 61.20 -31.82%
EY 2.90 2.79 2.44 1.80 1.65 2.07 1.63 46.77%
DY 0.63 0.64 0.56 0.32 0.28 0.39 0.57 6.89%
P/NAPS 8.18 8.69 10.16 13.23 13.96 10.91 11.74 -21.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 27/04/22 25/02/22 21/10/21 22/07/21 22/04/21 -
Price 7.26 7.61 7.40 7.78 20.22 17.58 16.08 -
P/RPS 9.19 9.86 9.50 5.40 14.59 13.62 14.89 -27.48%
P/EPS 34.58 37.89 36.98 21.66 61.41 58.06 65.87 -34.89%
EY 2.89 2.64 2.70 4.62 1.63 1.72 1.52 53.41%
DY 0.63 0.60 0.62 0.83 0.28 0.32 0.53 12.20%
P/NAPS 8.21 9.18 9.17 5.17 14.12 13.10 12.63 -24.94%

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