[VITROX] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 9.12%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 680,124 654,163 609,618 509,970 470,379 405,681 348,442 55.99%
PBT 178,190 159,844 148,424 120,325 110,309 94,347 77,125 74.50%
Tax -8,792 -4,522 -5,531 -5,097 -4,689 -2,854 -1,490 225.48%
NP 169,398 155,322 142,893 115,228 105,620 91,493 75,635 70.93%
-
NP to SH 169,664 155,467 142,970 115,252 105,621 91,493 75,635 71.10%
-
Tax Rate 4.93% 2.83% 3.73% 4.24% 4.25% 3.03% 1.93% -
Total Cost 510,726 498,841 466,725 394,742 364,759 314,188 272,807 51.72%
-
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,455 26,900 26,900 40,091 34,631 33,442 33,442 -6.03%
Div Payout % 17.95% 17.30% 18.82% 34.79% 32.79% 36.55% 44.22% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 711,328 676,349 633,638 600,862 568,390 544,452 513,914 24.12%
NOSH 472,282 472,210 472,174 472,116 472,056 471,948 471,118 0.16%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.91% 23.74% 23.44% 22.60% 22.45% 22.55% 21.71% -
ROE 23.85% 22.99% 22.56% 19.18% 18.58% 16.80% 14.72% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.01 138.54 129.11 108.02 99.75 86.04 73.96 55.74%
EPS 35.93 32.93 30.28 24.41 22.40 19.40 16.06 70.80%
DPS 6.45 5.70 5.70 8.50 7.35 7.10 7.10 -6.18%
NAPS 1.5062 1.4324 1.342 1.2727 1.2054 1.1547 1.0909 23.92%
Adjusted Per Share Value based on latest NOSH - 472,116
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.95 34.58 32.22 26.96 24.86 21.44 18.42 55.98%
EPS 8.97 8.22 7.56 6.09 5.58 4.84 4.00 71.07%
DPS 1.61 1.42 1.42 2.12 1.83 1.77 1.77 -6.10%
NAPS 0.376 0.3575 0.3349 0.3176 0.3004 0.2878 0.2716 24.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 19.92 20.00 14.64 14.94 14.70 12.20 9.14 -
P/RPS 13.83 14.44 11.34 13.83 14.74 14.18 12.36 7.75%
P/EPS 55.45 60.74 48.35 61.20 65.63 62.87 56.93 -1.73%
EY 1.80 1.65 2.07 1.63 1.52 1.59 1.76 1.50%
DY 0.32 0.28 0.39 0.57 0.50 0.58 0.78 -44.69%
P/NAPS 13.23 13.96 10.91 11.74 12.20 10.57 8.38 35.47%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 21/10/21 22/07/21 22/04/21 24/02/21 22/10/20 23/07/20 -
Price 7.78 20.22 17.58 16.08 17.20 13.94 9.97 -
P/RPS 5.40 14.59 13.62 14.89 17.24 16.20 13.48 -45.56%
P/EPS 21.66 61.41 58.06 65.87 76.79 71.84 62.10 -50.35%
EY 4.62 1.63 1.72 1.52 1.30 1.39 1.61 101.54%
DY 0.83 0.28 0.32 0.53 0.43 0.51 0.71 10.94%
P/NAPS 5.17 14.12 13.10 12.63 14.27 12.07 9.14 -31.53%

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