[VITROX] QoQ TTM Result on 31-Dec-2022 [#4]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 1.25%

YoY- 18.36%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	622,687	658,297	698,303	750,249	746,009	728,721	735,519	-10.49%
YoY %	-5.41%	-5.73%	-6.92%	0.57%	2.37%	-0.92%	-	-
Horiz. %	84.66%	89.50%	94.94%	102.00%	101.43%	99.08%	100.00%	-
PBT	164,584	180,677	192,818	206,233	205,433	195,427	194,656	-10.57%
YoY %	-8.91%	-6.30%	-6.50%	0.39%	5.12%	0.40%	-	-
Horiz. %	84.55%	92.82%	99.06%	105.95%	105.54%	100.40%	100.00%	-
Tax	-12,399	-10,991	-9,511	-5,913	-7,866	-6,297	-6,061	61.07%
YoY %	-12.81%	-15.56%	-60.85%	24.83%	-24.92%	-3.89%	-	-
Horiz. %	204.57%	181.34%	156.92%	97.56%	129.78%	103.89%	100.00%	-
NP	152,185	169,686	183,307	200,320	197,567	189,130	188,595	-13.31%
YoY %	-10.31%	-7.43%	-8.49%	1.39%	4.46%	0.28%	-	-
Horiz. %	80.69%	89.97%	97.20%	106.22%	104.76%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,501	170,091	183,787	200,816	198,335	189,703	188,992	-13.31%
YoY %	-10.34%	-7.45%	-8.48%	1.25%	4.55%	0.38%	-	-
Horiz. %	80.69%	90.00%	97.25%	106.26%	104.94%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.53%	6.08%	4.93%	2.87%	3.83%	3.22%	3.11%	-
YoY %	23.85%	23.33%	71.78%	-25.07%	18.94%	3.54%	-	-
Horiz. %	242.12%	195.50%	158.52%	92.28%	123.15%	103.54%	100.00%	-
Total Cost	470,502	488,611	514,996	549,929	548,442	539,591	546,924	-9.53%
YoY %	-3.71%	-5.12%	-6.35%	0.27%	1.64%	-1.34%	-	-
Horiz. %	86.03%	89.34%	94.16%	100.55%	100.28%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	51,029	51,029	11,807	43,261	43,260	43,260	43,260	11.62%
YoY %	0.00%	332.19%	-72.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.96%	117.96%	27.29%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	33.46%	30.00%	6.42%	21.54%	21.81%	22.80%	22.89%	-
YoY %	11.53%	367.29%	-70.19%	-1.24%	-4.34%	-0.39%	-	-
Horiz. %	146.18%	131.06%	28.05%	94.10%	95.28%	99.61%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	944,548	910,030	909,646	874,344	835,140	782,707	762,170	15.36%
YoY %	3.79%	0.04%	4.04%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.93%	119.40%	119.35%	114.72%	109.57%	102.69%	100.00%	-
NOSH	945,317	945,274	944,688	944,656	944,645	944,575	944,565	0.05%
YoY %	0.00%	0.06%	0.00%	0.00%	0.01%	0.00%	-	-
Horiz. %	100.08%	100.08%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	24.44%	25.78%	26.25%	26.70%	26.48%	25.95%	25.64%	-
YoY %	-5.20%	-1.79%	-1.69%	0.83%	2.04%	1.21%	-	-
Horiz. %	95.32%	100.55%	102.38%	104.13%	103.28%	101.21%	100.00%	-
ROE	16.15%	18.69%	20.20%	22.97%	23.75%	24.24%	24.80%	-
YoY %	-13.59%	-7.48%	-12.06%	-3.28%	-2.02%	-2.26%	-	-
Horiz. %	65.12%	75.36%	81.45%	92.62%	95.77%	97.74%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	65.88	69.65	73.92	79.42	78.97	77.14	77.87	-10.53%
YoY %	-5.41%	-5.78%	-6.93%	0.57%	2.37%	-0.94%	-	-
Horiz. %	84.60%	89.44%	94.93%	101.99%	101.41%	99.06%	100.00%	-
EPS	16.14	18.00	19.45	21.26	21.00	20.08	20.01	-13.33%
YoY %	-10.33%	-7.46%	-8.51%	1.24%	4.58%	0.35%	-	-
Horiz. %	80.66%	89.96%	97.20%	106.25%	104.95%	100.35%	100.00%	-
DPS	5.40	5.40	1.25	4.58	4.58	4.58	4.58	11.59%
YoY %	0.00%	332.00%	-72.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.90%	117.90%	27.29%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9994	0.9629	0.9629	0.9256	0.8841	0.8286	0.8069	15.31%
YoY %	3.79%	0.00%	4.03%	4.69%	6.70%	2.69%	-	-
Horiz. %	123.86%	119.33%	119.33%	114.71%	109.57%	102.69%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 944,656
RPS	32.91	34.80	36.91	39.66	39.43	38.52	38.88	-10.50%
YoY %	-5.43%	-5.72%	-6.93%	0.58%	2.36%	-0.93%	-	-
Horiz. %	84.65%	89.51%	94.93%	102.01%	101.41%	99.07%	100.00%	-
EPS	8.06	8.99	9.71	10.61	10.48	10.03	9.99	-13.32%
YoY %	-10.34%	-7.42%	-8.48%	1.24%	4.49%	0.40%	-	-
Horiz. %	80.68%	89.99%	97.20%	106.21%	104.90%	100.40%	100.00%	-
DPS	2.70	2.70	0.62	2.29	2.29	2.29	2.29	11.59%
YoY %	0.00%	335.48%	-72.93%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.90%	117.90%	27.07%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4993	0.481	0.4808	0.4622	0.4414	0.4137	0.4029	15.35%
YoY %	3.80%	0.04%	4.02%	4.71%	6.70%	2.68%	-	-
Horiz. %	123.93%	119.38%	119.33%	114.72%	109.56%	102.68%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	7.44	7.98	7.98	7.65	7.23	7.20	8.20	-
P/RPS	11.29	11.46	10.80	9.63	9.15	9.33	10.53	4.75%
YoY %	-1.48%	6.11%	12.15%	5.25%	-1.93%	-11.40%	-	-
Horiz. %	107.22%	108.83%	102.56%	91.45%	86.89%	88.60%	100.00%	-
P/EPS	46.11	44.34	41.02	35.99	34.43	35.85	40.98	8.17%
YoY %	3.99%	8.09%	13.98%	4.53%	-3.96%	-12.52%	-	-
Horiz. %	112.52%	108.20%	100.10%	87.82%	84.02%	87.48%	100.00%	-
EY	2.17	2.26	2.44	2.78	2.90	2.79	2.44	-7.51%
YoY %	-3.98%	-7.38%	-12.23%	-4.14%	3.94%	14.34%	-	-
Horiz. %	88.93%	92.62%	100.00%	113.93%	118.85%	114.34%	100.00%	-
DY	0.73	0.68	0.16	0.60	0.63	0.64	0.56	19.31%
YoY %	7.35%	325.00%	-73.33%	-4.76%	-1.56%	14.29%	-	-
Horiz. %	130.36%	121.43%	28.57%	107.14%	112.50%	114.29%	100.00%	-
P/NAPS	7.44	8.29	8.29	8.26	8.18	8.69	10.16	-18.74%
YoY %	-10.25%	0.00%	0.36%	0.98%	-5.87%	-14.47%	-	-
Horiz. %	73.23%	81.59%	81.59%	81.30%	80.51%	85.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	26/10/23	27/07/23	27/04/23	23/02/23	27/10/22	28/07/22	27/04/22	-
Price	7.20	8.05	7.90	7.74	7.26	7.61	7.40	-
P/RPS	10.93	11.56	10.69	9.75	9.19	9.86	9.50	9.78%
YoY %	-5.45%	8.14%	9.64%	6.09%	-6.80%	3.79%	-	-
Horiz. %	115.05%	121.68%	112.53%	102.63%	96.74%	103.79%	100.00%	-
P/EPS	44.62	44.73	40.61	36.41	34.58	37.89	36.98	13.32%
YoY %	-0.25%	10.15%	11.54%	5.29%	-8.74%	2.46%	-	-
Horiz. %	120.66%	120.96%	109.82%	98.46%	93.51%	102.46%	100.00%	-
EY	2.24	2.24	2.46	2.75	2.89	2.64	2.70	-11.69%
YoY %	0.00%	-8.94%	-10.55%	-4.84%	9.47%	-2.22%	-	-
Horiz. %	82.96%	82.96%	91.11%	101.85%	107.04%	97.78%	100.00%	-
DY	0.75	0.67	0.16	0.59	0.63	0.60	0.62	13.51%
YoY %	11.94%	318.75%	-72.88%	-6.35%	5.00%	-3.23%	-	-
Horiz. %	120.97%	108.06%	25.81%	95.16%	101.61%	96.77%	100.00%	-
P/NAPS	7.20	8.36	8.20	8.36	8.21	9.18	9.17	-14.87%
YoY %	-13.88%	1.95%	-1.91%	1.83%	-10.57%	0.11%	-	-
Horiz. %	78.52%	91.17%	89.42%	91.17%	89.53%	100.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos