[VITROX] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.55%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 133,331 185,277 129,882 90,291 88,956 77,312 69,609 11.43%
PBT 35,008 48,423 31,957 21,941 24,925 22,274 19,315 10.41%
Tax -2,151 1,447 -1,284 -876 -1,309 -2,014 -744 19.34%
NP 32,857 49,870 30,673 21,065 23,616 20,260 18,571 9.97%
-
NP to SH 32,995 50,024 30,696 21,065 23,616 20,260 18,571 10.04%
-
Tax Rate 6.14% -2.99% 4.02% 3.99% 5.25% 9.04% 3.85% -
Total Cost 100,474 135,407 99,209 69,226 65,340 57,052 51,038 11.94%
-
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 281,216 21.59%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 909,646 762,170 600,862 503,540 437,359 350,422 281,216 21.59%
NOSH 944,688 944,565 472,116 471,038 470,582 470,175 234,758 26.10%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.64% 26.92% 23.62% 23.33% 26.55% 26.21% 26.68% -
ROE 3.63% 6.56% 5.11% 4.18% 5.40% 5.78% 6.60% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.11 19.62 27.51 19.17 18.90 16.44 29.65 -11.63%
EPS 3.49 5.30 6.50 4.47 5.02 4.31 7.91 -12.74%
DPS 0.00 3.33 3.95 2.80 4.00 3.00 4.00 -
NAPS 0.9629 0.8069 1.2727 1.069 0.9294 0.7453 1.1979 -3.57%
Adjusted Per Share Value based on latest NOSH - 471,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.05 9.79 6.87 4.77 4.70 4.09 3.68 11.43%
EPS 1.74 2.64 1.62 1.11 1.25 1.07 0.98 10.03%
DPS 0.00 1.66 0.99 0.70 0.99 0.75 0.50 -
NAPS 0.4808 0.4029 0.3176 0.2662 0.2312 0.1852 0.1486 21.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 7.98 8.20 14.94 7.13 7.18 5.35 4.74 -
P/RPS 56.54 41.80 54.31 37.20 37.98 32.54 15.99 23.41%
P/EPS 228.48 154.83 229.78 159.44 143.07 124.16 59.92 24.97%
EY 0.44 0.65 0.44 0.63 0.70 0.81 1.67 -19.92%
DY 0.00 0.41 0.26 0.39 0.56 0.56 0.84 -
P/NAPS 8.29 10.16 11.74 6.67 7.73 7.18 3.96 13.09%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 -
Price 7.90 7.40 16.08 8.10 7.25 5.09 6.02 -
P/RPS 55.97 37.73 58.45 42.26 38.35 30.96 20.30 18.40%
P/EPS 226.19 139.73 247.32 181.13 144.47 118.12 76.10 19.89%
EY 0.44 0.72 0.40 0.55 0.69 0.85 1.31 -16.61%
DY 0.00 0.45 0.25 0.35 0.55 0.59 0.66 -
P/NAPS 8.20 9.17 12.63 7.58 7.80 6.83 5.03 8.48%

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