[VITROX] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.61%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 185,277 129,882 90,291 88,956 77,312 69,609 56,031 22.04%
PBT 48,423 31,957 21,941 24,925 22,274 19,315 11,013 27.97%
Tax 1,447 -1,284 -876 -1,309 -2,014 -744 4,587 -17.48%
NP 49,870 30,673 21,065 23,616 20,260 18,571 15,600 21.36%
-
NP to SH 50,024 30,696 21,065 23,616 20,260 18,571 15,600 21.42%
-
Tax Rate -2.99% 4.02% 3.99% 5.25% 9.04% 3.85% -41.65% -
Total Cost 135,407 99,209 69,226 65,340 57,052 51,038 40,431 22.30%
-
Net Worth 762,170 600,862 503,540 437,359 350,422 281,216 225,079 22.53%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 31,454 18,648 13,189 18,823 14,105 9,390 - -
Div Payout % 62.88% 60.75% 62.61% 79.71% 69.62% 50.56% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 762,170 600,862 503,540 437,359 350,422 281,216 225,079 22.53%
NOSH 944,565 472,116 471,038 470,582 470,175 234,758 233,532 26.21%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 26.92% 23.62% 23.33% 26.55% 26.21% 26.68% 27.84% -
ROE 6.56% 5.11% 4.18% 5.40% 5.78% 6.60% 6.93% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.62 27.51 19.17 18.90 16.44 29.65 23.99 -3.29%
EPS 5.30 6.50 4.47 5.02 4.31 7.91 6.68 -3.78%
DPS 3.33 3.95 2.80 4.00 3.00 4.00 0.00 -
NAPS 0.8069 1.2727 1.069 0.9294 0.7453 1.1979 0.9638 -2.91%
Adjusted Per Share Value based on latest NOSH - 470,582
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.79 6.87 4.77 4.70 4.09 3.68 2.96 22.05%
EPS 2.64 1.62 1.11 1.25 1.07 0.98 0.82 21.50%
DPS 1.66 0.99 0.70 0.99 0.75 0.50 0.00 -
NAPS 0.4029 0.3176 0.2662 0.2312 0.1852 0.1486 0.119 22.52%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 8.20 14.94 7.13 7.18 5.35 4.74 3.52 -
P/RPS 41.80 54.31 37.20 37.98 32.54 15.99 14.67 19.05%
P/EPS 154.83 229.78 159.44 143.07 124.16 59.92 52.69 19.67%
EY 0.65 0.44 0.63 0.70 0.81 1.67 1.90 -16.36%
DY 0.41 0.26 0.39 0.56 0.56 0.84 0.00 -
P/NAPS 10.16 11.74 6.67 7.73 7.18 3.96 3.65 18.59%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 -
Price 7.40 16.08 8.10 7.25 5.09 6.02 3.64 -
P/RPS 37.73 58.45 42.26 38.35 30.96 20.30 15.17 16.39%
P/EPS 139.73 247.32 181.13 144.47 118.12 76.10 54.49 16.98%
EY 0.72 0.40 0.55 0.69 0.85 1.31 1.84 -14.47%
DY 0.45 0.25 0.35 0.55 0.59 0.66 0.00 -
P/NAPS 9.17 12.63 7.58 7.80 6.83 5.03 3.78 15.90%

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